{"text_format":"1","workbook":"xlsx","n_sheets":17,"sheets":["Overview","DY Def","MEG Def","WOW PMPM & Agg","Program Spending Limits","C Report","C Report Grouper","Total Adjustments","WW Spending Actual","WW Spending Projected","WW Spending Total","MemMon Actual","MemMon Projected","MemMon Total","Summary TC","Dropdowns","SummaryTC_AP"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":7,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Overview","index":0,"n_rows":63,"n_cols":3,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
[null,"PRA Disclosure Statement"]
[null,null,"According to the Paperwork Reduction Act of 1995, no persons are required to respond to a collection of information unless it displays a valid OMB control number.  The valid OMB control number for this information collection is 0938-1148 (CMS-10398 #56). The time required to complete this information collection is estimated to average 7.5 hours per response, including the time to review instructions, search existing data resources, gather the data needed, and complete and review the information collection.  If you have comments concerning the accuracy of the time estimate(s) or suggestions for improving this form, please write to: CMS, 7500 Security Boulevard, Attn: PRA Reports Clearance Officer, Mail Stop C4-26-05, Baltimore, Maryland 21244-1850. "]
[]
[null,null,"Budget neutrality is a Federal policy that governs the Federal expenditures for1115 demonstrations. It is assured by placing an upper limit on the amount of Federal Financial Participation (FFP) the state can receive during the demonstration. The upper limit represents what the state could have received in the absence of the 1115 demonstration.\n\nThe Budget Neutrality workbook will assist in collecting standardized data in order to determine financial performance for the demonstration in terms of budget neutrality.\n\nThe workbook has two major groups of tabs: the first group collects and calculates Without Waiver (WOW) numbers, and the second group calculates With Waiver (WW) numbers. Data is collected per each demonstration Medicaid Eligibility Group (MEG), by demonstration year (DY). A Medicaid section 1115 demonstration is considered budget neutral if the Federal title XIX match, or funding received by the state (i.e., “with waiver” expenditures) do not exceed what the state would have (or could have) received without the demonstration (i.e., “without waiver” expenditures). The workbook provides the ability to evaluate any variance between WW and WOW calculations.\n\nThe workbook consists of 15 tabs which contain different types of data and calculations. The following color schema is applied to the tabs:"]
[null,"Blue","Information populated in the Budget Neutrality workbook template based on the demonstration’s approved STC"]
[null,"Red","Information populated by states on a quarterly basis or per the reporting requirements defined in the STC"]
[null,"Green","Information automatically populated based on the input from other worksheets"]
[]
[null,"Note: Overview and Dropdowns tabs are read-only, no data entry is required. The Dropdowns tab displays the values used to build the dropdowns menus thoroughout the workbook,"]
[null,"including the list of active waivers for the demonstration."]
[]
[null,"Data Entry","Within the tabs where a State User populates information (C Report, Total Adjustments, WW Spending Projected, MemMon Actual, MemMon Projected, and Summary TC tabs), yellow highlighted cells denote where data entry may be needed (depending on DY being updated)."]
[]
[null,"Pre-populated values in the downloaded Budget Neutrality workbook template"]
[null,null,"The original workbook entries are based on the STCs and other demonstration approval documentation. These entries are made on the DY Def, MEG Def, WOW PMPM & Agg, Program Spending Limits, and Summary TC tab (Phase-Down Percentage and Cumulative Target Percentage fields).\n\nThe MEG Def tab defines MEGs as Medicaid populations (core demonstration populations), Hypothetical populations (when a demonstration has separate budget neutrality agreements) and Tracking Only populations (for example, \"pass-through\" populations). The MEG Def tab also defines how expenditure numbers are calculated for a MEG (Per Capita vs. Aggregate) and the applicable scenarios (WOW, WW, or both). Also, the tab contains indicators defining MEG characteristics such as expenditure caps or applicability of savings phase-down calculations."]
[]
[null,"Calculating With Waiver (WW) numbers"]
[null,null,"WW numbers for each active DY of a demonstration are calculated based on a combination of actual WW expenditures, projected future expenditures, and any adjustments entered by a State User. The actual WW expenditures are copied from the Schedule C of the MBES CMS-64 report to the workbook (C Report tab). These numbers are automatically transferred to the C Report Grouper tab, where waiver expenditures are grouped by MEGs. The numbers are also transferred to the WW Spending Actual tab, which factors in adjustments entered on the Total Adjustments tab to calculate total actual WW expenditures. The WW Spending Total tab displays the actual WW expenditures plus future projected expenditures (transferred from the WW Spending Projected tab). Finally, the total WW actual and projected numbers are transferred to the Summary TC (Total Computable) tab (into the With-Waiver Total Expenditures section)."]
[]
[null,"Calculating Without Waiver (WOW) numbers"]
[null,null,"WOW numbers can be obtained either one of two ways: using Aggregate or Per Capita calculations. If total projected expenditures for a MEG is known and the expenditure calculation type is defined as 'Aggregate' on the MEG Def tab, the total projected expenditure amount is entered for each active DY. However, if the expenditure calculation type is defined as 'Per Capita', total projected expenditures are derived by multiplying per member per month (PMPM) costs by the actual number of member months. \n\nBoth Aggregate and PMPM numbers are populated on the WOW PMPM & Agg tab. The number of actual member months (number of beneficiaries times the number of months enrolled) are entered by a State User on the MemMon Actual tab for each DY. On the MemMon Projected tab, State User enters projected numbers. The totals for actual and projected member months are calculated on the MemMon Total tab. WOW aggregate, PMPM and member month data is then moved to the the Without-Waiver Total Expenditures section of the Summary TC tab, where final calculations are performed. \n\nBased on information from all tabs, the WW and WOW numbers are compared to determine the budget neutrality status of the demonstration.\n"]
[]
[null,"Below are the definitions for the tabs of the workbook which require data entries from State User."]
[]
[null,"On top of the C Report tab, enter data in the following highlighted cells:"]
[]
[null,null,"‘Data Pulled On:’ - enter the date the source file used to enter data on this tab was pulled "]
[null,null,"‘For the Time Period Through :’ - enter the date through which the source file data was pulled"]
[null,null,"Reporting DY' - enter the Demonstration Year (DY) for which data is being reported. Entered DY value must align with DYs from the DY Def tab."]
[null,null,"Reporting Quarter' - enter a number of the quarter (values 1 through 4) for which data is being reported. "]
[]
[null,null,"Notes:"]
[null,null," - Dates must be entered in the following format: mm/dd/yyyy"]
[null,null," - Reporting DY and Reporting Quarter entries affect which portion of the 'Medicaid Aggregate' and 'Medicaid Aggregate - WOW only' amounts for a DY will be calculated     as Actuals, and which will be calculated as Projected  "]
[null,null," - Entry for each of these four fields is required for the workbook submission.  If any field is not populated, you will receive an error and the document will not be uploaded to the system."]
[]
[null,"State User enters information on the following tabs:"]
[]
[null,"C Report Tab"]
[]
[null,null,"Open Schedule C of the CMS 64 Expenditure Report. Under your state, locate expenditure data for the specific demonstration.\nFrom this location on the CMS 64 Expenditure Report, copy expenditure data cells for all DYs (active and non-active). On the C Report tab, paste the data into the correct cell/row. Repeat the copy and paste process for MAP Waivers section (Total Computable and Federal Share) and ADM Waivers section (if applicable). Verify that the pasted numbers are correctly aligned with the Waiver Name values."]
[]
[null,"Total Adjustments tab"]
[]
[null,null,"When adjustments are relevant for a demonstration, enter the actual numbers of total contributions to the reported expenditures, per each MEG, for the reporting quarter.  Add new reported adjustments to any existing numbers for previous quarters for the reported DY.\nNote: Any adjustments that reduce expenditures must be entered as negative numbers (for example, -$10,000).\n"]
[]
[null,"WW Spending Projected tab"]
[]
[null,null,"Enter projected annual expenditures for each MEG for the active DYs of a demonstration.\nFor each reporting quarter, update the projected numbers so they reflect only future quarter projections. Please see the example for the MemMon Projected tab.\n"]
[]
[null,"MemMonth Actual tab"]
[]
[null,null,"For each MEG, calculate the actual number of member months for the reported quarter and add this number to the previously entered number for the same DY. For example, for Q3 reporting period, add Q3 member months to the existing number for the same MEG and DY and enter the result into the same cell. "]
[]
[]
[null,"MemMonth Projected tab"]
[]
[null,null,"For each MEG, enter projected (future) annual member months for all active DYs of the demonstration. Adjust future DY numbers as needed. \nFor the current DY, enter only the number that reflects future quarters. For example, for Q3 reporting, only enter the projected number for Q4. There should be no projected numbers for completed (actual) DYs.\n"]
[]
[null,"Summary TC tab"]
[null,null,"In the Net Variance section, for each DY, enter estimated numbers in row '1115A Dual Demonstration Savings (state preliminary estimate)'."]
[null,null,"In the next row, '1115A Dual Demonstration Savings (OACT certified)' enter certified numbers."]
[null,null,"Both estimated and certified numbers must be negative, as dual demonstration savings numbers reduce the Net Variance amount."]

{"sheet":"DY Def","index":1,"n_rows":7,"n_cols":31,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Demonstration Years Definitions"]
[]
["DY",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Start Date","2002-10-01","2003-10-01","2004-10-01","2005-10-01","2006-10-01","2007-10-01","2008-10-01","2009-10-01","2010-10-01","2011-11-01","2012-07-01","2013-07-01","2014-07-01","2015-07-01","2016-07-01","2017-07-01","2018-07-01","2019-07-01","2020-07-01","2021-07-01"]
["End Date","2003-09-30","2004-09-30","2005-09-30","2006-09-30","2007-09-30","2008-09-30","2009-09-30","2010-09-30","2011-09-30","2012-06-30","2013-06-30","2014-06-30","2015-06-30","2016-06-30","2017-06-30","2018-06-30","2019-06-30","2020-06-30","2021-06-30","2022-06-30"]

{"sheet":"MEG Def","index":2,"n_rows":104,"n_cols":14,"rows_kept":104,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,"Enter any general comments / notes:"]
[]
[null,"MEG Definitions"]
[]
[null,"MEG Name"," MEG Description",null,"WOW","WW","Per Capita or Aggregate\n","Savings Phase-Down","Expenditures Subject to Cap?","Hypothetical Populations Included in Calculations?","Start DY","Start Date","End DY","End Date"]
[null,"Medicaid Per Capita"]
[null,null,null,null,null,null,null,null,null,"N/A",null,{"$f":"IF(K7<>\"\",(LOOKUP(K7,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":""},null,{"$f":"IF(M7<>\"\",(LOOKUP(M7,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,"N/A",null,{"$f":"IF(K8<>\"\",(LOOKUP(K8,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":""},null,{"$f":"IF(M8<>\"\",(LOOKUP(M8,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,"N/A",null,{"$f":"IF(K9<>\"\",(LOOKUP(K9,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":""},null,{"$f":"IF(M9<>\"\",(LOOKUP(M9,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,"N/A",null,{"$f":"IF(K10<>\"\",(LOOKUP(K10,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":""},null,{"$f":"IF(M10<>\"\",(LOOKUP(M10,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,"N/A",null,{"$f":"IF(K11<>\"\",(LOOKUP(K11,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":""},null,{"$f":"IF(M11<>\"\",(LOOKUP(M11,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[]
[null,"Medicaid Per Capita - WOW only"]
[1,"AFDC","Medical assistance expenditures for Parent, Caretaker, Relative, Demonstration Population 6 (AFDC)",null,"Yes","No","Per Capita","N/A","No","N/A",1,{"$f":"IF(K14<>\"\",(LOOKUP(K14,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":"2002-10-01"},20,{"$f":"IF(M14<>\"\",(LOOKUP(M14,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":"2022-06-30"}]
[2,"PWO","Medical assistance expenditures for Pregnant Women, Demonstration Population 1 (PLM-A Pregnant Women)",null,"Yes","No","Per Capita","N/A","No","N/A",1,{"$f":"IF(K15<>\"\",(LOOKUP(K15,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":"2002-10-01"},20,{"$f":"IF(M15<>\"\",(LOOKUP(M15,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":"2022-06-30"}]
[3,"CMO","Medical assistance expenditures for Children’s Medicaid Program, Demonstration Population 3 (PLM Children)",null,"Yes","No","Per Capita","N/A","No","N/A",1,{"$f":"IF(K16<>\"\",(LOOKUP(K16,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":"2002-10-01"},20,{"$f":"IF(M16<>\"\",(LOOKUP(M16,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":"2022-06-30"}]
[4,"BCCP","Medical assistance expenditures for Breast and Cervical Cancer Project, Demonstration Population 21 (BCC Population)",null,"Yes","No","Per Capita","N/A","No","N/A",1,{"$f":"IF(K17<>\"\",(LOOKUP(K17,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":"2002-10-01"},20,{"$f":"IF(M17<>\"\",(LOOKUP(M17,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":"2022-06-30"}]
[5,"Old Age Assistance ","Medical assistance expenditures for OAA, Demonstration Population 7 (aged only) and Population 8 (aged only) (OAA)",null,"Yes","No","Per Capita","N/A","No","N/A",1,{"$f":"IF(K18<>\"\",(LOOKUP(K18,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":"2002-10-01"},20,{"$f":"IF(M18<>\"\",(LOOKUP(M18,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":"2022-06-30"}]
[6,"Aid to Blind/Disabled ","Medical assistance expenditures for Blind/Disabled, Demonstration Population 7 (blind/disabled only) and Population 8 (blind/disabled only) (OAA)",null,"Yes","No","Per Capita","N/A","No","N/A",1,{"$f":"IF(K19<>\"\",(LOOKUP(K19,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":"2002-10-01"},20,{"$f":"IF(M19<>\"\",(LOOKUP(M19,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":"2022-06-30"}]
[7,"Foster Children ","Medical assistance expenditures for Foster Children, Demonstration Population 5 (Foster Children)",null,"Yes","No","Per Capita","N/A","No","N/A",15,{"$f":"IF(K20<>\"\",(LOOKUP(K20,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":"2016-07-01"},20,{"$f":"IF(M20<>\"\",(LOOKUP(M20,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":"2022-06-30"}]
[8,"New ACA Adults ","Medical assistance expenditures for Newly eligible adults, Demonstration Population 23 (Newly eligible adults)",null,"Yes","No","Per Capita","N/A","No","N/A",12,{"$f":"IF(K21<>\"\",(LOOKUP(K21,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":"2013-07-01"},20,{"$f":"IF(M21<>\"\",(LOOKUP(M21,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":"2022-06-30"}]
[]
[null,"Medicaid Aggregate "]
[null,null,null,null,null,null,null,"N/A",null,"N/A",null,{"$f":"IF(K24<>\"\",(LOOKUP(K24,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":""},null,{"$f":"IF(M24<>\"\",(LOOKUP(M24,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,"N/A",null,"N/A",null,{"$f":"IF(K25<>\"\",(LOOKUP(K25,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":""},null,{"$f":"IF(M25<>\"\",(LOOKUP(M25,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,"N/A",null,"N/A",null,{"$f":"IF(K26<>\"\",(LOOKUP(K26,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":""},null,{"$f":"IF(M26<>\"\",(LOOKUP(M26,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,"N/A",null,"N/A",null,{"$f":"IF(K27<>\"\",(LOOKUP(K27,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":""},null,{"$f":"IF(M27<>\"\",(LOOKUP(M27,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,"N/A",null,"N/A",null,{"$f":"IF(K28<>\"\",(LOOKUP(K28,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":""},null,{"$f":"IF(M28<>\"\",(LOOKUP(M28,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[]
[null,"Medicaid Aggregate - WOW only"]
[null,null,null,null,null,null,null,"N/A",null,"N/A",null,{"$f":"IF(K31<>\"\",(LOOKUP(K31,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":""},null,{"$f":"IF(M31<>\"\",(LOOKUP(M31,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,"N/A",null,"N/A",null,{"$f":"IF(K32<>\"\",(LOOKUP(K32,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":""},null,{"$f":"IF(M32<>\"\",(LOOKUP(M32,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,"N/A",null,"N/A",null,{"$f":"IF(K33<>\"\",(LOOKUP(K33,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":""},null,{"$f":"IF(M33<>\"\",(LOOKUP(M33,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,"N/A",null,"N/A",null,{"$f":"IF(K34<>\"\",(LOOKUP(K34,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":""},null,{"$f":"IF(M34<>\"\",(LOOKUP(M34,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,"N/A",null,"N/A",null,{"$f":"IF(K35<>\"\",(LOOKUP(K35,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":""},null,{"$f":"IF(M35<>\"\",(LOOKUP(M35,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[]
[null,"Medicaid Aggregate - WW only"]
[1,"CCO Expenditures","Medical assistance expenditures for populations enrolled in CCOs: 1, 3, 5, 6, 7,  8, 21, and 23 (Table 2). ",null,"No","Yes","Aggregate","N/A","No","N/A",11,{"$f":"IF(K38<>\"\",(LOOKUP(K38,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":"2012-07-01"},20,{"$f":"IF(M38<>\"\",(LOOKUP(M38,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":"2022-06-30"}]
[2,"DSHP Expenditures","Designated State Health Programs (DSHP). Subject to the conditions outlined in paragraph 51 and as described in section IX, a limited amount of expenditures for approved designated state health programs (DSHP). Subject to approval by the federal Office of Management and Budget, these costs can be calculated without taking into account program revenues from tuition or high risk pool health care premiums. This expenditure authority will expire on June 30, 2017",null,"No","Yes","Aggregate","N/A","No","N/A",11,{"$f":"IF(K39<>\"\",(LOOKUP(K39,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":"2012-07-01"},20,{"$f":"IF(M39<>\"\",(LOOKUP(M39,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":"2022-06-30"}]
[3,"Indian Health Service or tribal health facility expenditures","Expenditures for primary care services furnished to eligible individuals by Indian Health Service (IHS) and tribal health facilities operating under the Indian Self Determination and Education Assistance Act (ISDEAA) 638 authority that were restricted or eliminated from coverage effective January 1, 2010 for non-pregnant adults enrolled in OHP.",null,"No","Yes","Aggregate","N/A","No","N/A",12,{"$f":"IF(K40<>\"\",(LOOKUP(K40,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":"2013-07-01"},20,{"$f":"IF(M40<>\"\",(LOOKUP(M40,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":"2022-06-30"}]
[4,"Hospital Transformation Performance Program","Hospital Transformation Performance Program (HTPP): Beginning July 1, 2014, through June 30, 2018, expenditures for incentive payments to participating hospitals for adopting initiatives for quality improvement of the Oregon health care system and the measurement of that improvement. The expenditures are limited to $150 million total computable for each demonstration year. HTPP expenditures are further limited pursuant to Section XI. This expenditure authority will expire on June 30, 2018.",null,"No","Yes","Aggregate","N/A","Yes","N/A",13,{"$f":"IF(K41<>\"\",(LOOKUP(K41,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":"2014-07-01"},16,{"$f":"IF(M41<>\"\",(LOOKUP(M41,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":"2018-06-30"}]
[null,null,null,null,null,null,null,"N/A",null,"N/A",null,{"$f":"IF(K42<>\"\",(LOOKUP(K42,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":""},null,{"$f":"IF(M42<>\"\",(LOOKUP(M42,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[]
[null,"Hypothetical 1 Per Capita",null,null,null,null,null,null,null,"Hypothetical Test 1"]
[null,null,null,null,null,null,null,"N/A",null,null,null,{"$f":"IF(K45<>\"\",(LOOKUP(K45,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":""},null,{"$f":"IF(M45<>\"\",(LOOKUP(M45,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,"N/A",null,null,null,{"$f":"IF(K46<>\"\",(LOOKUP(K46,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":""},null,{"$f":"IF(M46<>\"\",(LOOKUP(M46,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,"N/A",null,null,null,{"$f":"IF(K47<>\"\",(LOOKUP(K47,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":""},null,{"$f":"IF(M47<>\"\",(LOOKUP(M47,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[]
[null,"Hypothetical 1 Aggregate"]
[null,null,null,null,null,null,null,"N/A",null,null,null,{"$f":"IF(K50<>\"\",(LOOKUP(K50,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":""},null,{"$f":"IF(M50<>\"\",(LOOKUP(M50,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,"N/A",null,null,null,{"$f":"IF(K51<>\"\",(LOOKUP(K51,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":""},null,{"$f":"IF(M51<>\"\",(LOOKUP(M51,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,"N/A",null,null,null,{"$f":"IF(K52<>\"\",(LOOKUP(K52,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":""},null,{"$f":"IF(M52<>\"\",(LOOKUP(M52,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[]
[null,"Hypothetical 2 Per Capita",null,null,null,null,null,null,null,"Hypothetical Test 2"]
[null,null,null,null,null,null,null,"N/A",null,null,null,{"$f":"IF(K55<>\"\",(LOOKUP(K55,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":""},null,{"$f":"IF(M55<>\"\",(LOOKUP(M55,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,"N/A",null,null,null,{"$f":"IF(K56<>\"\",(LOOKUP(K56,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":""},null,{"$f":"IF(M56<>\"\",(LOOKUP(M56,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,"N/A",null,null,null,{"$f":"IF(K57<>\"\",(LOOKUP(K57,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":""},null,{"$f":"IF(M57<>\"\",(LOOKUP(M57,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[]
[null,"Hypothetical 2 Aggregate"]
[null,null,null,null,null,null,null,"N/A",null,null,null,{"$f":"IF(K60<>\"\",(LOOKUP(K60,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":""},null,{"$f":"IF(M60<>\"\",(LOOKUP(M60,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,"N/A",null,null,null,{"$f":"IF(K61<>\"\",(LOOKUP(K61,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":""},null,{"$f":"IF(M61<>\"\",(LOOKUP(M61,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,"N/A",null,null,null,{"$f":"IF(K62<>\"\",(LOOKUP(K62,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":""},null,{"$f":"IF(M62<>\"\",(LOOKUP(M62,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M63<>\"\",(LOOKUP(M63,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,"Tracking Only",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M64<>\"\",(LOOKUP(M64,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M65<>\"\",(LOOKUP(M65,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M66<>\"\",(LOOKUP(M66,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M67<>\"\",(LOOKUP(M67,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M68<>\"\",(LOOKUP(M68,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M69<>\"\",(LOOKUP(M69,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M70<>\"\",(LOOKUP(M70,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M71<>\"\",(LOOKUP(M71,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M72<>\"\",(LOOKUP(M72,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M73<>\"\",(LOOKUP(M73,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M74<>\"\",(LOOKUP(M74,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M75<>\"\",(LOOKUP(M75,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M76<>\"\",(LOOKUP(M76,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M77<>\"\",(LOOKUP(M77,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M78<>\"\",(LOOKUP(M78,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M79<>\"\",(LOOKUP(M79,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M80<>\"\",(LOOKUP(M80,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M81<>\"\",(LOOKUP(M81,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M82<>\"\",(LOOKUP(M82,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M83<>\"\",(LOOKUP(M83,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M84<>\"\",(LOOKUP(M84,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M85<>\"\",(LOOKUP(M85,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M86<>\"\",(LOOKUP(M86,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M87<>\"\",(LOOKUP(M87,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M88<>\"\",(LOOKUP(M88,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M89<>\"\",(LOOKUP(M89,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M90<>\"\",(LOOKUP(M90,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M91<>\"\",(LOOKUP(M91,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M92<>\"\",(LOOKUP(M92,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M93<>\"\",(LOOKUP(M93,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M94<>\"\",(LOOKUP(M94,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M95<>\"\",(LOOKUP(M95,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M96<>\"\",(LOOKUP(M96,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M97<>\"\",(LOOKUP(M97,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M98<>\"\",(LOOKUP(M98,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M99<>\"\",(LOOKUP(M99,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M100<>\"\",(LOOKUP(M100,'DY Def'!$A$5:$AE$5,'DY Def'!$A$7:$AE$7)),\"\")","v":""}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K104<>\"\",(LOOKUP(K104,'DY Def'!$A$5:$AE$5,'DY Def'!$A$6:$AE$6)),\"\")","v":""}]

{"sheet":"WOW PMPM & Agg","index":3,"n_rows":66,"n_cols":33,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"WOW PMPMs and Aggregates"]
[]
[]
[null,null,null,"DEMONSTRATION YEARS (DY)"]
[null,null,null,{"$f":"'[1]DY Def'!B$5","v":1},{"$f":"'[1]DY Def'!C$5","v":2},{"$f":"'[1]DY Def'!D$5","v":3},{"$f":"'[1]DY Def'!E$5","v":4},{"$f":"'[1]DY Def'!F$5","v":5},{"$f":"'[1]DY Def'!G$5","v":6},{"$f":"'[1]DY Def'!H$5","v":7},{"$f":"'[1]DY Def'!I$5","v":8},{"$f":"'[1]DY Def'!J$5","v":9},{"$f":"'[1]DY Def'!K$5","v":10},{"$f":"'[1]DY Def'!L$5","v":11},{"$f":"'[1]DY Def'!M$5","v":12},{"$f":"'[1]DY Def'!N$5","v":13},{"$f":"'[1]DY Def'!O$5","v":14},{"$f":"'[1]DY Def'!P$5","v":15},{"$f":"'[1]DY Def'!Q$5","v":16},{"$f":"'[1]DY Def'!R$5","v":17},{"$f":"'[1]DY Def'!S$5","v":18},{"$f":"'[1]DY Def'!T$5","v":19},{"$f":"'[1]DY Def'!U$5","v":20},{"$f":"'[1]DY Def'!V$5","v":21},{"$f":"'[1]DY Def'!W$5","v":22},{"$f":"'[1]DY Def'!X$5","v":23},{"$f":"'[1]DY Def'!Y$5","v":24},{"$f":"'[1]DY Def'!Z$5","v":25},{"$f":"'DY Def'!AA$5","v":26},{"$f":"'DY Def'!AB$5","v":27},{"$f":"'DY Def'!AC$5","v":28},{"$f":"'DY Def'!AD$5","v":29},{"$f":"'DY Def'!AE$5","v":30}]
[]
[null,"Medicaid Per Capita"]
[null,{"$f":"IFERROR(VLOOKUP(C10,'MEG Def'!$A$7:$B$12,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C11,'MEG Def'!$A$7:$B$12,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C12,'MEG Def'!$A$7:$B$12,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C13,'MEG Def'!$A$7:$B$12,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C14,'MEG Def'!$A$7:$B$12,2),\"\")","v":""}]
[]
[null,"Medicaid Per Capita - WOW only"]
[null,{"$f":"IFERROR(VLOOKUP(C17,'MEG Def'!$A$14:$B$21,2),\"\")","v":"AFDC"},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,632.45000000000005,660.92,690.66,721.74,754.21]
[null,{"$f":"IFERROR(VLOOKUP(C18,'MEG Def'!$A$14:$B$21,2),\"\")","v":"PWO"},2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2442.62,2559.86,2682.73,2811.51,2946.46]
[null,{"$f":"IFERROR(VLOOKUP(C19,'MEG Def'!$A$14:$B$21,2),\"\")","v":"CMO"},3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,893.52,927.47,962.72,999.3,1037.28]
[null,{"$f":"IFERROR(VLOOKUP(C20,'MEG Def'!$A$14:$B$21,2),\"\")","v":"BCCP"},4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3138.34,3279.57,3427.15,3581.37,3742.53]
[null,{"$f":"IFERROR(VLOOKUP(C21,'MEG Def'!$A$14:$B$21,2),\"\")","v":"Old Age Assistance "},5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,961.89,996.52,1032.4000000000001,1069.56,1108.07]
[null,{"$f":"IFERROR(VLOOKUP(C22,'MEG Def'!$A$14:$B$21,2),\"\")","v":"Aid to Blind/Disabled "},6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3370.75,3505.58,3645.81,3791.64,3943.31]
[null,{"$f":"IFERROR(VLOOKUP(C23,'MEG Def'!$A$14:$B$21,2),\"\")","v":"Foster Children "},7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1108.3499999999999,1150.46,1194.18,1239.56,1286.6600000000001]
[null,{"$f":"IFERROR(VLOOKUP(C24,'MEG Def'!$A$14:$B$21,2),\"\")","v":"New ACA Adults "},8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,671.77,700.65,730.78,762.2,794.98]
[]
[null,"Medicaid Aggregate"]
[null,{"$f":"IFERROR(VLOOKUP(C27,'MEG Def'!$A$24:$B$29,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C28,'MEG Def'!$A$24:$B$29,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C29,'MEG Def'!$A$24:$B$29,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C30,'MEG Def'!$A$24:$B$29,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C31,'MEG Def'!$A$24:$B$29,2),\"\")","v":""}]
[]
[null,"Medicaid Aggregate - WOW only"]
[null,{"$f":"IFERROR(VLOOKUP(C34,'MEG Def'!$A$31:$B$36,2),0)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C35,'MEG Def'!$A$31:$B$36,2),0)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C36,'MEG Def'!$A$31:$B$36,2),0)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C37,'MEG Def'!$A$31:$B$36,2),0)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C38,'MEG Def'!$A$31:$B$36,2),0)","v":0}]
[]
[]
[null,null,null,"DEMONSTRATION YEARS (DY)"]
[null,null,null,{"$f":"'[1]DY Def'!B$5","v":1},{"$f":"'[1]DY Def'!C$5","v":2},{"$f":"'[1]DY Def'!D$5","v":3},{"$f":"'[1]DY Def'!E$5","v":4},{"$f":"'[1]DY Def'!F$5","v":5},{"$f":"'[1]DY Def'!G$5","v":6},{"$f":"'[1]DY Def'!H$5","v":7},{"$f":"'[1]DY Def'!I$5","v":8},{"$f":"'[1]DY Def'!J$5","v":9},{"$f":"'[1]DY Def'!K$5","v":10},{"$f":"'[1]DY Def'!L$5","v":11},{"$f":"'[1]DY Def'!M$5","v":12},{"$f":"'[1]DY Def'!N$5","v":13},{"$f":"'[1]DY Def'!O$5","v":14},{"$f":"'[1]DY Def'!P$5","v":15},{"$f":"'[1]DY Def'!Q$5","v":16},{"$f":"'[1]DY Def'!R$5","v":17},{"$f":"'[1]DY Def'!S$5","v":18},{"$f":"'[1]DY Def'!T$5","v":19},{"$f":"'[1]DY Def'!U$5","v":20},{"$f":"'[1]DY Def'!V$5","v":21},{"$f":"'[1]DY Def'!W$5","v":22},{"$f":"'[1]DY Def'!X$5","v":23},{"$f":"'[1]DY Def'!Y$5","v":24},{"$f":"'[1]DY Def'!Z$5","v":25},{"$f":"'DY Def'!AA$5","v":26},{"$f":"'DY Def'!AB$5","v":27},{"$f":"'DY Def'!AC$5","v":28},{"$f":"'DY Def'!AD$5","v":29},{"$f":"'DY Def'!AE$5","v":30}]
[]
[null,"Hypothetical 1 Per Capita"]
[null,{"$f":"IFERROR(VLOOKUP(C45,'MEG Def'!$A$45:$B$48,2),0)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C46,'MEG Def'!$A$45:$B$48,2),0)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C47,'MEG Def'!$A$45:$B$48,2),0)","v":0}]
[]
[null,"Hypothetical 1 Aggregate"]
[null,{"$f":"IFERROR(VLOOKUP(C50,'MEG Def'!$A$50:$B$53,2),0)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C51,'MEG Def'!$A$50:$B$53,2),0)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C52,'MEG Def'!$A$50:$B$53,2),0)","v":0}]
[]
[]
[null,null,null,"DEMONSTRATION YEARS (DY)"]
[null,null,null,{"$f":"'[1]DY Def'!B$5","v":1},{"$f":"'[1]DY Def'!C$5","v":2},{"$f":"'[1]DY Def'!D$5","v":3},{"$f":"'[1]DY Def'!E$5","v":4},{"$f":"'[1]DY Def'!F$5","v":5},{"$f":"'[1]DY Def'!G$5","v":6},{"$f":"'[1]DY Def'!H$5","v":7},{"$f":"'[1]DY Def'!I$5","v":8},{"$f":"'[1]DY Def'!J$5","v":9},{"$f":"'[1]DY Def'!K$5","v":10},{"$f":"'[1]DY Def'!L$5","v":11},{"$f":"'[1]DY Def'!M$5","v":12},{"$f":"'[1]DY Def'!N$5","v":13},{"$f":"'[1]DY Def'!O$5","v":14},{"$f":"'[1]DY Def'!P$5","v":15},{"$f":"'[1]DY Def'!Q$5","v":16},{"$f":"'[1]DY Def'!R$5","v":17},{"$f":"'[1]DY Def'!S$5","v":18},{"$f":"'[1]DY Def'!T$5","v":19},{"$f":"'[1]DY Def'!U$5","v":20},{"$f":"'[1]DY Def'!V$5","v":21},{"$f":"'[1]DY Def'!W$5","v":22},{"$f":"'[1]DY Def'!X$5","v":23},{"$f":"'[1]DY Def'!Y$5","v":24},{"$f":"'[1]DY Def'!Z$5","v":25},{"$f":"'DY Def'!AA$5","v":26},{"$f":"'DY Def'!AB$5","v":27},{"$f":"'DY Def'!AC$5","v":28},{"$f":"'DY Def'!AD$5","v":29},{"$f":"'DY Def'!AE$5","v":30}]
[]
[null,"Hypothetical 2 Per Capita"]
[null,{"$f":"IFERROR(VLOOKUP(C59,'MEG Def'!$A$55:$B$58,2),0)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C60,'MEG Def'!$A$55:$B$58,2),0)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C61,'MEG Def'!$A$55:$B$58,2),0)","v":0}]
[]
[null,"Hypothetical 2 Aggregate"]
[null,{"$f":"IFERROR(VLOOKUP(C64,'MEG Def'!$A$60:$B$63,2),0)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C65,'MEG Def'!$A$60:$B$63,2),0)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C66,'MEG Def'!$A$60:$B$63,2),0)","v":0}]

{"sheet":"Program Spending Limits","index":4,"n_rows":16,"n_cols":33,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Program Spending Limits"]
[]
[]
[null,null,"Cap Amounts per Demonstration Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL "]
[null,"Program Name and Associated MEGs",{"$f":"'DY Def'!B$5","v":1},{"$f":"'DY Def'!C$5","v":2},{"$f":"'DY Def'!D$5","v":3},{"$f":"'DY Def'!E$5","v":4},{"$f":"'DY Def'!F$5","v":5},{"$f":"'DY Def'!G$5","v":6},{"$f":"'DY Def'!H$5","v":7},{"$f":"'DY Def'!I$5","v":8},{"$f":"'DY Def'!J$5","v":9},{"$f":"'DY Def'!K$5","v":10},{"$f":"'DY Def'!L$5","v":11},{"$f":"'DY Def'!M$5","v":12},{"$f":"'DY Def'!N$5","v":13},{"$f":"'DY Def'!O$5","v":14},{"$f":"'DY Def'!P$5","v":15},{"$f":"'DY Def'!Q$5","v":16},{"$f":"'DY Def'!R$5","v":17},{"$f":"'DY Def'!S$5","v":18},{"$f":"'DY Def'!T$5","v":19},{"$f":"'DY Def'!U$5","v":20},{"$f":"'DY Def'!V$5","v":21},{"$f":"'DY Def'!W$5","v":22},{"$f":"'DY Def'!X$5","v":23},{"$f":"'DY Def'!Y$5","v":24},{"$f":"'DY Def'!Z$5","v":25},{"$f":"'DY Def'!AA$5","v":26},{"$f":"'DY Def'!AB$5","v":27},{"$f":"'DY Def'!AC$5","v":28},{"$f":"'DY Def'!AD$5","v":29},{"$f":"'DY Def'!AE$5","v":30}]
[null,"Spending Cap",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C8:AF8)","v":0}]
[]
[null,"Hospital Transformation Performance Program",null,null,null,null,null,null,null,null,null,null,null,null,150000000,150000000,150000000,150000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C10:AF10)","v":600000000}]
[null,"Expenditures Subject to Cap"]
[]
[null,"Hospital Transformation Performance Program",{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B13,'WW Spending Actual'!D$10:D$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B13,'WW Spending Actual'!E$10:E$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B13,'WW Spending Actual'!F$10:F$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B13,'WW Spending Actual'!G$10:G$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B13,'WW Spending Actual'!H$10:H$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B13,'WW Spending Actual'!I$10:I$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B13,'WW Spending Actual'!J$10:J$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B13,'WW Spending Actual'!K$10:K$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B13,'WW Spending Actual'!L$10:L$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B13,'WW Spending Actual'!M$10:M$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B13,'WW Spending Actual'!N$10:N$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B13,'WW Spending Actual'!O$10:O$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B13,'WW Spending Actual'!P$10:P$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B13,'WW Spending Actual'!Q$10:Q$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B13,'WW Spending Actual'!R$10:R$49)","v":87482365},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B13,'WW Spending Actual'!S$10:S$49)","v":89758991},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B13,'WW Spending Actual'!T$10:T$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B13,'WW Spending Actual'!U$10:U$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B13,'WW Spending Actual'!V$10:V$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B13,'WW Spending Actual'!W$10:W$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B13,'WW Spending Actual'!X$10:X$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B13,'WW Spending Actual'!Y$10:Y$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B13,'WW Spending Actual'!Z$10:Z$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B13,'WW Spending Actual'!AA$10:AA$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B13,'WW Spending Actual'!AB$10:AB$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B13,'WW Spending Actual'!AC$10:AC$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B13,'WW Spending Actual'!AD$10:AD$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B13,'WW Spending Actual'!AE$10:AE$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B13,'WW Spending Actual'!AF$10:AF$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B13,'WW Spending Actual'!AG$10:AG$49)","v":0}]
[null,null,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B14,'WW Spending Actual'!D$10:D$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B14,'WW Spending Actual'!E$10:E$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B14,'WW Spending Actual'!F$10:F$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B14,'WW Spending Actual'!G$10:G$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B14,'WW Spending Actual'!H$10:H$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B14,'WW Spending Actual'!I$10:I$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B14,'WW Spending Actual'!J$10:J$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B14,'WW Spending Actual'!K$10:K$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B14,'WW Spending Actual'!L$10:L$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B14,'WW Spending Actual'!M$10:M$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B14,'WW Spending Actual'!N$10:N$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B14,'WW Spending Actual'!O$10:O$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B14,'WW Spending Actual'!P$10:P$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B14,'WW Spending Actual'!Q$10:Q$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B14,'WW Spending Actual'!R$10:R$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B14,'WW Spending Actual'!S$10:S$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B14,'WW Spending Actual'!T$10:T$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B14,'WW Spending Actual'!U$10:U$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B14,'WW Spending Actual'!V$10:V$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B14,'WW Spending Actual'!W$10:W$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B14,'WW Spending Actual'!X$10:X$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B14,'WW Spending Actual'!Y$10:Y$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B14,'WW Spending Actual'!Z$10:Z$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B14,'WW Spending Actual'!AA$10:AA$49)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'Program Spending Limits'!$B14,'WW Spending Actual'!AB$10:AB$49)","v":0}]
[null,"Variance",{"$f":"C10-C13","v":0},{"$f":"D10-D13","v":0},0,0,0,0,0,0,0,0,0,0,150000000,150000000,62517635,60241009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C15:AF15)","v":422758644}]
[null,"Over or Under",{"$f":"IF(C15<0,\"Over\",\".\")","v":"."},".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",".",{"$f":"IF(AG15<0,\"Over\",\".\")","v":"."}]

{"sheet":"C Report","index":5,"n_rows":405,"n_cols":34,"rows_kept":405,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Data Pulled On:","2020-11-03",null,"Reporting DY",19]
[null,null,null,null,null,null,"For the Time Period Through:","2020-09-30",null,"Reporting Quarter",1]
[]
["Paste all information related to the demonstration from Schedule C of the CMS 64 Waiver Expenditure Report. \n"]
["1. On the Schedule C Report, locate rows relevant to all expenditures for a specific demonstration. "]
["2. Complete two rounds of copy/paste starting from the cell in column A (Waiver Name)."]
["·       MAP Waivers/ Total Computable section – into cell A100"]
["·       MAP Waivers/ Federal Share section – into cell A200"]
["3. If ADM waivers are applicable to the demonstration, complete two more rounds of copy/paste starting "]
["from the cell in column A (Waiver Name). "]
[" ·       ADM Waivers/ Total Computable section – cell A300"]
[" ·       ADM Waivers/ Federal Share section – cell A400"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["MAP Waivers"]
[]
["Total Computable"]
["Waiver Name","A","01","02","03","04","05","06","07","08","09","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","Total","Total Less \n Non-Adds"]
["Current",0,555942394,579869250,713078492,750185966,701051278,765880111,894675280,1095973489,1187700832,1227309239,1063847555,-524878043,57194045,112215,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9067942116,9067942116]
["HTPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,87482365,89758991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,177241356,177241356]
["New",0,293063948,188526286,198828872,115079923,104884368,143106967,185068155,196549029,414189756,381106513,177341680,-160243544,6503177,204,427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2244005761,2244005761]
["OHP-CCO",0,-5112,-22253,-104421,-24877,5929,893,-232456,738407,7952505,215420665,1552415363,3063508158,4379004881,6020205621,5700702844,4939638839,5524773752,6584247301,1911604265,0,0,0,0,0,0,0,0,0,0,0,39899830304,39899830304]
["OHP-DSHP",0,0,0,0,0,0,0,0,0,0,0,237867608,242170762,118800628,105084504,105535336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,809458838,809458838]
["SSI",0,693218551,719189740,830930995,716665826,626699708,753291213,875696879,932656414,985248159,821888731,982740532,-781615489,41615105,-170,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8198226194,8198226194]
["Total",{"$f":"SUM(B101:B106)","v":0},1542219781,1487563023,1742733938,1581906838,1432641283,1662279184,1955207858,2225917339,2595091252,2645725148,4014212738,1838941844,4603117836,6125402374,5893720985,5029397830,5524773752,6584247301,1911604265,0,0,0,0,0,0,0,0,0,0,0,60396704569,60396704569]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Federal Share"]
["Waiver Name","A","01","02","03","04","05","06","07","08","09","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","Total","Total Less \n Non-Adds"]
["Current",0,347618125,371872796,442228480,469968269,429175969,470112089,642897345,798188026,821714475,779351233,668991134,-317028594,35183129,71803,-293,-1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5960343985,5960343985]
["HTPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56399881,57104670,0,0,0,0,0,0,0,0,0,0,0,0,0,0,113504551,113504551]
["New",0,181410518,124350140,126437701,73584557,65008962,88531939,133212636,142947786,283875171,238660547,114192052,-100403374,4156144,127,-160,-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1475964744,1475964744]
["OHP-CCO",0,-3026,-13565,-65589,-15165,3650,428,-138696,461311,5039866,135334274,969385065,2068364211,3315204620,4871632559,4476518352,3767030922,4259113274,5068619713,1496120599,0,0,0,0,0,0,0,0,0,0,0,30432592803,30432592803]
["OHP-DSHP",0,0,0,0,0,0,0,0,0,0,0,148524535,152388296,75725378,67557577,67998746,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,512194533,512194533]
["SSI",0,428670837,455062358,510151541,443729466,380858153,459458767,632451844,680763997,679205516,517848284,609137033,-479097814,25655662,-255,-109,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5343895284,5343895284]
["Total",{"$f":"SUM(B201:B206)","v":0},957696454,951271729,1078752133,987267127,875046734,1018103223,1408423129,1622361120,1789835028,1671194338,2510229819,1324222725,3455924933,4939261811,4600916417,3824135594,4259113274,5068619713,1496120599,0,0,0,0,0,0,0,0,0,0,0,43838495900,43838495900]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["ADM Waivers"]
[]
["Total Computable"]
["Waiver Name","A","01","02","03","04","05","06","07","08","09","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","Total","Total Less \n Non-Adds"]
["Current",0,1214738,0,0,-208209,0,154774268,171082566,168356119,166438740,227213271,290298596,271019233,155104465,130740231,64921215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1800955233,1800955233]
["OHP-CCO",0,0,0,0,0,0,0,0,0,0,137562499,-23840,-66000,-24334,-178719,73425253,320451481,349300986,455818497,112704273,0,0,0,0,0,0,0,0,0,0,0,1448970096,1448970096]
["OHP-DSHP",0,0,0,0,0,0,0,0,0,0,0,103591414,168994250,0,20528550,64080122,663581,0,0,0,0,0,0,0,0,0,0,0,0,0,0,357857917,357857917]
["SSI",0,0,0,0,0,0,0,0,0,0,0,309442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,309442,309442]
["Total",{"$f":"SUM(B301:B304)","v":0},1214738,0,0,-208209,0,154774268,171082566,168356119,166438740,364775770,394175612,439947483,155080131,151090062,202426590,321115062,349300986,455818497,112704273,0,0,0,0,0,0,0,0,0,0,0,3608092688,3608092688]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Federal Share"]
["Waiver Name","A","01","02","03","04","05","06","07","08","09","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","Total","Total Less \n Non-Adds"]
["Current",0,1093264,0,0,-130142,0,85190639,93627890,86508955,85678649,122714009,159895939,147618701,83629430,73064609,35554145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,974446088,974446088]
["OHP-CCO",0,0,0,0,0,0,0,0,0,0,75955305,-11920,-33000,-12332,-89982,41862139,175624794,205839327,281920607,69604382,0,0,0,0,0,0,0,0,0,0,0,850659320,850659320]
["OHP-DSHP",0,0,0,0,0,0,0,0,0,0,0,51795707,84497125,0,10264275,32040061,331791,0,0,0,0,0,0,0,0,0,0,0,0,0,0,178928959,178928959]
["SSI",0,0,0,0,0,0,0,0,0,0,0,147906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,147906,147906]
["Total",{"$f":"SUM(B401:B404)","v":0},1093264,0,0,-130142,0,85190639,93627890,86508955,85678649,198669314,211827632,232082826,83617098,83238902,109456345,175956585,205839327,281920607,69604382,0,0,0,0,0,0,0,0,0,0,0,2004182273,2004182273]

{"sheet":"C Report Grouper","index":6,"n_rows":98,"n_cols":34,"rows_kept":98,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"C Report Grouper"]
[null,null,null,"MAP Waivers Only"]
[]
[null,"Total Computable"]
[null,"MEG Names",null,"C Report Waiver Names","DEMONSTRATION YEARS (DY)"]
[null,null,null,null,{"$f":"'DY Def'!B$5","v":1},{"$f":"'DY Def'!C$5","v":2},{"$f":"'DY Def'!D$5","v":3},{"$f":"'DY Def'!E$5","v":4},{"$f":"'DY Def'!F$5","v":5},{"$f":"'DY Def'!G$5","v":6},{"$f":"'DY Def'!H$5","v":7},{"$f":"'DY Def'!I$5","v":8},{"$f":"'DY Def'!J$5","v":9},{"$f":"'DY Def'!K$5","v":10},{"$f":"'DY Def'!L$5","v":11},{"$f":"'DY Def'!M$5","v":12},{"$f":"'DY Def'!N$5","v":13},{"$f":"'DY Def'!O$5","v":14},{"$f":"'DY Def'!P$5","v":15},{"$f":"'DY Def'!Q$5","v":16},{"$f":"'DY Def'!R$5","v":17},{"$f":"'DY Def'!S$5","v":18},{"$f":"'DY Def'!T$5","v":19},{"$f":"'DY Def'!U$5","v":20},{"$f":"'DY Def'!V$5","v":21},{"$f":"'DY Def'!W$5","v":22},{"$f":"'DY Def'!X$5","v":23},{"$f":"'DY Def'!Y$5","v":24},{"$f":"'DY Def'!Z$5","v":25},{"$f":"'DY Def'!AA$5","v":26},{"$f":"'DY Def'!AB$5","v":27},{"$f":"'DY Def'!AC$5","v":28},{"$f":"'DY Def'!AD$5","v":29},{"$f":"'DY Def'!AE$5","v":30}]
[null,"Medicaid Per Capita"]
[null,{"$f":"IFERROR(VLOOKUP(C10,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D10,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D10,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D10,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D10,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D10,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D10,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D10,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D10,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D10,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D10,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D10,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!M$100:M$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D10,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!N$100:N$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D10,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!O$100:O$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D10,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!P$100:P$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D10,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!Q$100:Q$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D10,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!R$100:R$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D10,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D10,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D10,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D10,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D10,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D10,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D10,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D10,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D10,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D10,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D10,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D10,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D10,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D10,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D10,'C Report'!AF$100:AF$199))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C11,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D11,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D11,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D11,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D11,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D11,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D11,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D11,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D11,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D11,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D11,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D11,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!M$100:M$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D11,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!N$100:N$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D11,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!O$100:O$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D11,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!P$100:P$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D11,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!Q$100:Q$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D11,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!R$100:R$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D11,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D11,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D11,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D11,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D11,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D11,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D11,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D11,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D11,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D11,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D11,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D11,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D11,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D11,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D11,'C Report'!AF$100:AF$199))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C12,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D12,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D12,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D12,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D12,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D12,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D12,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D12,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D12,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D12,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D12,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D12,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!M$100:M$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D12,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!N$100:N$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D12,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!O$100:O$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D12,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!P$100:P$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D12,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!Q$100:Q$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D12,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!R$100:R$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D12,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D12,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D12,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D12,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D12,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D12,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D12,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D12,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D12,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D12,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D12,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D12,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D12,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D12,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D12,'C Report'!AF$100:AF$199))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C13,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D13,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D13,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D13,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D13,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D13,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D13,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D13,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D13,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D13,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D13,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D13,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!M$100:M$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D13,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!N$100:N$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D13,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!O$100:O$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D13,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!P$100:P$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D13,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!Q$100:Q$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D13,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!R$100:R$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D13,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D13,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D13,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D13,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D13,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D13,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D13,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D13,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D13,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D13,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D13,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D13,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D13,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D13,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D13,'C Report'!AF$100:AF$199))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C14,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D14,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D14,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D14,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D14,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D14,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D14,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D14,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D14,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D14,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D14,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D14,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!M$100:M$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D14,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!N$100:N$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D14,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!O$100:O$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D14,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!P$100:P$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D14,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!Q$100:Q$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D14,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!R$100:R$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D14,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D14,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D14,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D14,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D14,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D14,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D14,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D14,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D14,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D14,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D14,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D14,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D14,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D14,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D14,'C Report'!AF$100:AF$199))","v":0}]
[]
[null,"Medicaid Aggregate",null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D16,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D16,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D16,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D16,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D16,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D16,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D16,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D16,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D16,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D16,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D16,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!M$100:M$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D16,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!N$100:N$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D16,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!O$100:O$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D16,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!P$100:P$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D16,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!Q$100:Q$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D16,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!R$100:R$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D16,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D16,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D16,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D16,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D16,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D16,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D16,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D16,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D16,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D16,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D16,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D16,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D16,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D16,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D16,'C Report'!AF$100:AF$199))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C17,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D17,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D17,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D17,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D17,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D17,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D17,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D17,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D17,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D17,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D17,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D17,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!M$100:M$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D17,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!N$100:N$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D17,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!O$100:O$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D17,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!P$100:P$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D17,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!Q$100:Q$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D17,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!R$100:R$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D17,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D17,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D17,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D17,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D17,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D17,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D17,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D17,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D17,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D17,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D17,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D17,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D17,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D17,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D17,'C Report'!AF$100:AF$199))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C18,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D18,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D18,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D18,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D18,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D18,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D18,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D18,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D18,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D18,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D18,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D18,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!M$100:M$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D18,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!N$100:N$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D18,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!O$100:O$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D18,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!P$100:P$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D18,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!Q$100:Q$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D18,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!R$100:R$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D18,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D18,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D18,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D18,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D18,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D18,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D18,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D18,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D18,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D18,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D18,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D18,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D18,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D18,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D18,'C Report'!AF$100:AF$199))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C19,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D19,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D19,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D19,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D19,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D19,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D19,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D19,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D19,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D19,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D19,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D19,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!M$100:M$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D19,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!N$100:N$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D19,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!O$100:O$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D19,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!P$100:P$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D19,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!Q$100:Q$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D19,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!R$100:R$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D19,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D19,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D19,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D19,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D19,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D19,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D19,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D19,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D19,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D19,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D19,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D19,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D19,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D19,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D19,'C Report'!AF$100:AF$199))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C20,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D20,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D20,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D20,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D20,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D20,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D20,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D20,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D20,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D20,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D20,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D20,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!M$100:M$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D20,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!N$100:N$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D20,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!O$100:O$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D20,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!P$100:P$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D20,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!Q$100:Q$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D20,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!R$100:R$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D20,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D20,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D20,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D20,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D20,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D20,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D20,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D20,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D20,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D20,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D20,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D20,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D20,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D20,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D20,'C Report'!AF$100:AF$199))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C21,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D21,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D21,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D21,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D21,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D21,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D21,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D21,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D21,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D21,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D21,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D21,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!M$100:M$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D21,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!N$100:N$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D21,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!O$100:O$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D21,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!P$100:P$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D21,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!Q$100:Q$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D21,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!R$100:R$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D21,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D21,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D21,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D21,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D21,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D21,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D21,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D21,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D21,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D21,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D21,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D21,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D21,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D21,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D21,'C Report'!AF$100:AF$199))","v":0}]
[null,null,null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D22,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D22,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D22,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D22,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D22,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D22,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D22,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D22,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D22,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D22,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D22,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!M$100:M$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D22,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!N$100:N$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D22,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!O$100:O$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D22,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!P$100:P$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D22,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!Q$100:Q$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D22,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!R$100:R$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D22,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D22,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D22,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D22,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D22,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D22,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D22,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D22,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D22,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D22,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D22,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D22,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D22,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D22,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D22,'C Report'!AF$100:AF$199))","v":0}]
[null,"Medicaid Aggregate - WW only",null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D23,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D23,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D23,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D23,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D23,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D23,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D23,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D23,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D23,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D23,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D23,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!M$100:M$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D23,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!N$100:N$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D23,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!O$100:O$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D23,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!P$100:P$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D23,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!Q$100:Q$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D23,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!R$100:R$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D23,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D23,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D23,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D23,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D23,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D23,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D23,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D23,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D23,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D23,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D23,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D23,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D23,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D23,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D23,'C Report'!AF$100:AF$199))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C24,'MEG Def'!$A$38:$B$43,2),\"\")","v":"CCO Expenditures"},1,"OHP-CCO",{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D24,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!C$100:C$199))","v":-5112},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D24,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!D$100:D$199))","v":-22253},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D24,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!E$100:E$199))","v":-104421},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D24,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!F$100:F$199))","v":-24877},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D24,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!G$100:G$199))","v":5929},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D24,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!H$100:H$199))","v":893},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D24,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!I$100:I$199))","v":-232456},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D24,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!J$100:J$199))","v":738407},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D24,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!K$100:K$199))","v":7952505},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D24,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!L$100:L$199))","v":215420665},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D24,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!M$100:M$199))","v":1552415363},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D24,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!N$100:N$199))","v":3063508158},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D24,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!O$100:O$199))","v":4379004881},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D24,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!P$100:P$199))","v":6020205621},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D24,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!Q$100:Q$199))","v":5700702844},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D24,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!R$100:R$199))","v":4939638839},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D24,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!S$100:S$199))","v":5524773752},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D24,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!T$100:T$199))","v":6584247301},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D24,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!U$100:U$199))","v":1911604265},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D24,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D24,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D24,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D24,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D24,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D24,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D24,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D24,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D24,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D24,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D24,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D24,'C Report'!AF$100:AF$199))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C25,'MEG Def'!$A$38:$B$43,2),\"\")","v":"DSHP Expenditures"},2,"OHP-DSHP",{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D25,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D25,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D25,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D25,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D25,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D25,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D25,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D25,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D25,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D25,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D25,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!M$100:M$199))","v":237867608},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D25,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!N$100:N$199))","v":242170762},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D25,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!O$100:O$199))","v":118800628},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D25,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!P$100:P$199))","v":105084504},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D25,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!Q$100:Q$199))","v":105535336},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D25,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!R$100:R$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D25,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D25,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D25,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D25,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D25,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D25,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D25,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D25,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D25,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D25,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D25,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D25,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D25,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D25,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D25,'C Report'!AF$100:AF$199))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C26,'MEG Def'!$A$38:$B$43,2),\"\")","v":"Indian Health Service or tribal health facility expenditures"},3,"Indian Health Service",{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D26,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D26,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D26,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D26,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D26,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D26,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D26,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D26,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D26,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D26,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D26,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!M$100:M$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D26,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!N$100:N$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D26,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!O$100:O$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D26,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!P$100:P$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D26,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!Q$100:Q$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D26,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!R$100:R$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D26,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D26,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D26,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D26,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D26,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D26,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D26,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D26,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D26,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D26,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D26,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D26,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D26,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D26,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D26,'C Report'!AF$100:AF$199))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C27,'MEG Def'!$A$38:$B$43,2),\"\")","v":"Hospital Transformation Performance Program"},4,"HTPP",{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D27,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D27,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D27,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D27,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D27,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D27,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D27,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D27,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D27,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D27,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D27,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!M$100:M$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D27,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!N$100:N$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D27,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!O$100:O$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D27,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!P$100:P$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D27,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!Q$100:Q$199))","v":87482365},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D27,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!R$100:R$199))","v":89758991},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D27,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D27,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D27,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D27,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D27,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D27,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D27,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D27,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D27,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D27,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D27,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D27,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D27,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D27,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D27,'C Report'!AF$100:AF$199))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C28,'MEG Def'!$A$38:$B$43,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D28,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D28,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D28,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D28,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D28,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D28,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D28,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D28,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D28,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D28,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D28,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!M$100:M$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D28,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!N$100:N$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D28,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!O$100:O$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D28,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!P$100:P$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D28,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!Q$100:Q$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D28,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!R$100:R$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D28,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D28,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D28,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D28,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D28,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D28,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D28,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D28,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D28,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D28,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D28,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D28,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D28,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D28,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D28,'C Report'!AF$100:AF$199))","v":0}]
[null,null,null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D29,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D29,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D29,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D29,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D29,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D29,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D29,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D29,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D29,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D29,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D29,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!M$100:M$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D29,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!N$100:N$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D29,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!O$100:O$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D29,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!P$100:P$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D29,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!Q$100:Q$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D29,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!R$100:R$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D29,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D29,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D29,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D29,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D29,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D29,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D29,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D29,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D29,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D29,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D29,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D29,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D29,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D29,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D29,'C Report'!AF$100:AF$199))","v":0}]
[null,"Hypothetical 1 Per Capita",null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D30,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D30,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D30,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D30,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D30,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D30,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D30,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D30,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D30,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D30,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D30,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!M$100:M$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D30,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!N$100:N$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D30,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!O$100:O$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D30,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!P$100:P$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D30,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!Q$100:Q$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D30,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!R$100:R$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D30,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D30,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D30,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D30,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D30,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D30,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D30,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D30,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D30,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D30,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D30,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D30,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D30,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D30,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D30,'C Report'!AF$100:AF$199))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C31,'MEG Def'!$A$45:$B$48,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D31,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D31,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D31,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D31,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D31,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D31,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D31,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D31,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D31,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D31,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D31,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!M$100:M$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D31,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!N$100:N$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D31,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!O$100:O$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D31,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!P$100:P$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D31,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!Q$100:Q$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D31,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!R$100:R$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D31,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D31,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D31,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D31,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D31,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D31,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D31,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D31,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D31,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D31,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D31,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D31,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D31,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D31,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D31,'C Report'!AF$100:AF$199))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C32,'MEG Def'!$A$45:$B$48,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D32,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D32,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D32,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D32,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D32,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D32,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D32,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D32,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D32,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D32,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D32,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!M$100:M$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D32,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!N$100:N$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D32,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!O$100:O$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D32,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!P$100:P$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D32,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!Q$100:Q$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D32,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!R$100:R$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D32,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D32,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D32,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D32,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D32,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D32,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D32,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D32,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D32,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D32,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D32,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D32,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D32,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D32,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D32,'C Report'!AF$100:AF$199))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C33,'MEG Def'!$A$45:$B$48,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D33,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D33,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D33,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D33,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D33,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D33,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D33,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D33,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D33,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D33,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D33,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!M$100:M$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D33,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!N$100:N$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D33,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!O$100:O$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D33,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!P$100:P$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D33,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!Q$100:Q$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D33,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!R$100:R$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D33,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D33,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D33,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D33,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D33,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D33,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D33,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D33,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D33,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D33,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D33,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D33,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D33,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D33,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D33,'C Report'!AF$100:AF$199))","v":0}]
[null,null,null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D34,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D34,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D34,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D34,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D34,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D34,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D34,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D34,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D34,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D34,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D34,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!M$100:M$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D34,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!N$100:N$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D34,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!O$100:O$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D34,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!P$100:P$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D34,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!Q$100:Q$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D34,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!R$100:R$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D34,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D34,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D34,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D34,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D34,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D34,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D34,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D34,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D34,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D34,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D34,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D34,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D34,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D34,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D34,'C Report'!AF$100:AF$199))","v":0}]
[null,"Hypothetical 1 Aggregate",null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D35,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D35,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D35,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D35,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D35,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D35,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D35,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D35,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D35,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D35,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D35,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!M$100:M$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D35,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!N$100:N$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D35,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!O$100:O$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D35,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!P$100:P$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D35,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!Q$100:Q$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D35,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!R$100:R$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D35,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D35,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D35,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D35,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D35,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D35,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D35,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D35,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D35,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D35,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D35,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D35,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D35,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D35,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D35,'C Report'!AF$100:AF$199))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C36,'MEG Def'!$A$50:$B$53,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D36,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D36,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D36,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D36,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D36,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D36,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D36,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D36,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D36,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D36,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D36,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!M$100:M$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D36,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!N$100:N$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D36,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!O$100:O$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D36,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!P$100:P$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D36,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!Q$100:Q$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D36,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!R$100:R$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D36,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D36,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D36,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D36,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D36,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D36,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D36,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D36,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D36,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D36,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D36,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D36,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D36,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D36,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D36,'C Report'!AF$100:AF$199))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C37,'MEG Def'!$A$50:$B$53,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D37,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D37,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D37,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D37,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D37,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D37,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D37,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D37,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D37,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D37,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D37,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!M$100:M$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D37,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!N$100:N$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D37,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!O$100:O$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D37,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!P$100:P$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D37,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!Q$100:Q$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D37,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!R$100:R$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D37,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D37,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D37,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D37,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D37,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D37,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D37,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D37,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D37,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D37,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D37,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D37,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D37,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D37,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D37,'C Report'!AF$100:AF$199))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C38,'MEG Def'!$A$50:$B$53,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D38,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D38,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D38,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D38,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D38,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D38,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D38,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D38,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D38,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D38,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D38,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!M$100:M$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D38,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!N$100:N$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D38,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!O$100:O$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D38,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!P$100:P$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D38,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!Q$100:Q$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D38,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!R$100:R$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D38,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D38,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D38,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D38,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D38,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D38,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D38,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D38,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D38,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D38,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D38,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D38,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D38,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D38,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D38,'C Report'!AF$100:AF$199))","v":0}]
[null,null,null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D39,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D39,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D39,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D39,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D39,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D39,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D39,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D39,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D39,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D39,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D39,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!M$100:M$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D39,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!N$100:N$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D39,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!O$100:O$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D39,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!P$100:P$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D39,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!Q$100:Q$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D39,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!R$100:R$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D39,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D39,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D39,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D39,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D39,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D39,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D39,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D39,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D39,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D39,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D39,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D39,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D39,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D39,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D39,'C Report'!AF$100:AF$199))","v":0}]
[null,"Hypothetical 2 Per Capita",null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D40,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D40,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D40,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D40,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D40,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D40,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D40,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D40,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D40,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D40,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D40,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!M$100:M$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D40,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!N$100:N$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D40,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!O$100:O$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D40,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!P$100:P$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D40,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!Q$100:Q$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D40,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!R$100:R$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D40,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D40,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D40,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D40,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D40,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D40,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D40,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D40,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D40,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D40,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D40,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D40,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D40,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D40,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D40,'C Report'!AF$100:AF$199))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C41,'MEG Def'!$A$55:$B$58,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D41,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D41,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D41,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D41,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D41,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D41,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D41,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D41,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D41,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D41,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D41,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!M$100:M$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D41,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!N$100:N$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D41,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!O$100:O$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D41,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!P$100:P$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D41,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!Q$100:Q$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D41,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!R$100:R$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D41,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D41,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D41,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D41,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D41,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D41,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D41,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D41,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D41,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D41,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D41,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D41,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D41,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D41,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D41,'C Report'!AF$100:AF$199))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C42,'MEG Def'!$A$55:$B$58,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D42,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D42,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D42,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D42,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D42,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D42,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D42,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D42,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D42,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D42,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D42,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!M$100:M$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D42,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!N$100:N$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D42,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!O$100:O$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D42,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!P$100:P$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D42,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!Q$100:Q$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D42,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!R$100:R$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D42,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D42,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D42,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D42,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D42,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D42,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D42,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D42,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D42,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D42,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D42,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D42,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D42,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D42,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D42,'C Report'!AF$100:AF$199))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C43,'MEG Def'!$A$55:$B$58,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D43,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D43,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D43,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D43,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D43,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D43,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D43,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D43,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D43,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D43,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D43,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!M$100:M$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D43,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!N$100:N$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D43,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!O$100:O$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D43,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!P$100:P$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D43,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!Q$100:Q$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D43,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!R$100:R$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D43,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D43,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D43,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D43,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D43,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D43,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D43,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D43,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D43,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D43,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D43,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D43,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D43,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D43,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D43,'C Report'!AF$100:AF$199))","v":0}]
[null,null,null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D44,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D44,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D44,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D44,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D44,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D44,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D44,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D44,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D44,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D44,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D44,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!M$100:M$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D44,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!N$100:N$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D44,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!O$100:O$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D44,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!P$100:P$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D44,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!Q$100:Q$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D44,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!R$100:R$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D44,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D44,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D44,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D44,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D44,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D44,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D44,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D44,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D44,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D44,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D44,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D44,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D44,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D44,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D44,'C Report'!AF$100:AF$199))","v":0}]
[null,"Hypothetical 2 Aggregate",null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D45,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D45,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D45,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D45,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D45,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D45,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D45,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D45,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D45,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D45,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D45,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!M$100:M$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D45,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!N$100:N$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D45,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!O$100:O$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D45,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!P$100:P$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D45,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!Q$100:Q$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D45,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!R$100:R$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D45,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D45,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D45,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D45,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D45,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D45,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D45,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D45,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D45,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D45,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D45,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D45,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D45,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D45,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D45,'C Report'!AF$100:AF$199))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C46,'MEG Def'!$A$60:$B$63,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D46,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D46,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D46,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D46,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D46,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D46,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D46,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D46,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D46,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D46,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D46,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!M$100:M$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D46,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!N$100:N$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D46,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!O$100:O$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D46,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!P$100:P$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D46,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!Q$100:Q$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D46,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!R$100:R$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D46,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D46,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D46,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D46,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D46,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D46,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D46,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D46,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D46,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D46,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D46,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D46,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D46,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D46,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D46,'C Report'!AF$100:AF$199))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C47,'MEG Def'!$A$60:$B$63,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D47,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D47,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D47,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D47,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D47,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D47,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D47,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D47,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D47,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D47,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D47,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!M$100:M$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D47,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!N$100:N$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D47,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!O$100:O$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D47,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!P$100:P$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D47,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!Q$100:Q$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D47,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!R$100:R$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D47,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D47,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D47,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D47,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D47,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D47,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D47,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D47,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D47,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D47,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D47,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D47,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D47,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D47,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D47,'C Report'!AF$100:AF$199))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C48,'MEG Def'!$A$60:$B$63,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D48,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D48,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D48,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D48,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D48,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D48,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D48,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D48,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D48,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D48,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D48,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!M$100:M$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D48,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!N$100:N$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D48,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!O$100:O$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D48,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!P$100:P$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D48,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!Q$100:Q$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D48,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!R$100:R$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D48,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D48,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D48,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D48,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D48,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D48,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D48,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D48,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D48,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D48,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D48,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D48,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D48,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D48,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D48,'C Report'!AF$100:AF$199))","v":0}]
[null,null,null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!C$100:C$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D49,'C Report'!C$300:C$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!C$100:C$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!D$100:D$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D49,'C Report'!D$300:D$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!D$100:D$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!E$100:E$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D49,'C Report'!E$300:E$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!E$100:E$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!F$100:F$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D49,'C Report'!F$300:F$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!F$100:F$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!G$100:G$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D49,'C Report'!G$300:G$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!G$100:G$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!H$100:H$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D49,'C Report'!H$300:H$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!H$100:H$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!I$100:I$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D49,'C Report'!I$300:I$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!I$100:I$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!J$100:J$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D49,'C Report'!J$300:J$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!J$100:J$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!K$100:K$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D49,'C Report'!K$300:K$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!K$100:K$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!L$100:L$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D49,'C Report'!L$300:L$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!L$100:L$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!M$100:M$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D49,'C Report'!M$300:M$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!M$100:M$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!N$100:N$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D49,'C Report'!N$300:N$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!N$100:N$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!O$100:O$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D49,'C Report'!O$300:O$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!O$100:O$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!P$100:P$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D49,'C Report'!P$300:P$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!P$100:P$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!Q$100:Q$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D49,'C Report'!Q$300:Q$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!Q$100:Q$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!R$100:R$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D49,'C Report'!R$300:R$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!R$100:R$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!S$100:S$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D49,'C Report'!S$300:S$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!S$100:S$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!T$100:T$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D49,'C Report'!T$300:T$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!T$100:T$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!U$100:U$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D49,'C Report'!U$300:U$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!U$100:U$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!V$100:V$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D49,'C Report'!V$300:V$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!V$100:V$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!W$100:W$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D49,'C Report'!W$300:W$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!W$100:W$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!X$100:X$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D49,'C Report'!X$300:X$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!X$100:X$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!Y$100:Y$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D49,'C Report'!Y$300:Y$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!Y$100:Y$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!Z$100:Z$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D49,'C Report'!Z$300:Z$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!Z$100:Z$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!AA$100:AA$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D49,'C Report'!AA$300:AA$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!AA$100:AA$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!AB$100:AB$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D49,'C Report'!AB$300:AB$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!AB$100:AB$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!AC$100:AC$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D49,'C Report'!AC$300:AC$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!AC$100:AC$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!AD$100:AD$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D49,'C Report'!AD$300:AD$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!AD$100:AD$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!AE$100:AE$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D49,'C Report'!AE$300:AE$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!AE$100:AE$199))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!AF$100:AF$199)+SUMIF('C Report'!$A$300:$A$399,'C Report Grouper'!$D49,'C Report'!AF$300:AF$399),SUMIF('C Report'!$A$100:$A$199,'C Report Grouper'!$D49,'C Report'!AF$100:AF$199))","v":0}]
[null,"TOTAL",null,null,{"$f":"SUM(E10:E49)","v":-5112},-22253,-104421,-24877,5929,893,-232456,738407,7952505,215420665,1790282971,3305678920,4497805509,6125290125,5893720545,5029397830,5524773752,6584247301,1911604265,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Federal Share"]
[]
[null,"MEG Names",null,"C Report Waiver Names","DEMONSTRATION YEARS (DY)"]
[null,null,null,null,{"$f":"'DY Def'!B$5","v":1},{"$f":"'DY Def'!C$5","v":2},{"$f":"'DY Def'!D$5","v":3},{"$f":"'DY Def'!E$5","v":4},{"$f":"'DY Def'!F$5","v":5},{"$f":"'DY Def'!G$5","v":6},{"$f":"'DY Def'!H$5","v":7},{"$f":"'DY Def'!I$5","v":8},{"$f":"'DY Def'!J$5","v":9},{"$f":"'DY Def'!K$5","v":10},{"$f":"'DY Def'!L$5","v":11},{"$f":"'DY Def'!M$5","v":12},{"$f":"'DY Def'!N$5","v":13},{"$f":"'DY Def'!O$5","v":14},{"$f":"'DY Def'!P$5","v":15},{"$f":"'DY Def'!Q$5","v":16},{"$f":"'DY Def'!R$5","v":17},{"$f":"'DY Def'!S$5","v":18},{"$f":"'DY Def'!T$5","v":19},{"$f":"'DY Def'!U$5","v":20},{"$f":"'DY Def'!V$5","v":21},{"$f":"'DY Def'!W$5","v":22},{"$f":"'DY Def'!X$5","v":23},{"$f":"'DY Def'!Y$5","v":24},{"$f":"'DY Def'!Z$5","v":25},{"$f":"'DY Def'!AA$5","v":26},{"$f":"'DY Def'!AB$5","v":27},{"$f":"'DY Def'!AC$5","v":28},{"$f":"'DY Def'!AD$5","v":29},{"$f":"'DY Def'!AE$5","v":30}]
[null,"Medicaid Per Capita"]
[null,{"$f":"IFERROR(VLOOKUP(C58,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D58,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D58,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D58,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D58,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D58,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D58,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D58,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D58,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D58,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D58,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D58,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!M$200:M$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D58,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!N$200:N$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D58,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!O$200:O$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D58,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!P$200:P$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D58,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!Q$200:Q$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D58,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!R$200:R$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D58,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D58,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D58,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D58,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D58,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D58,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D58,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D58,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D58,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D58,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D58,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D58,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D58,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D58,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D58,'C Report'!AF$200:AF$299))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C59,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D59,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D59,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D59,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D59,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D59,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D59,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D59,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D59,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D59,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D59,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D59,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!M$200:M$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D59,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!N$200:N$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D59,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!O$200:O$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D59,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!P$200:P$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D59,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!Q$200:Q$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D59,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!R$200:R$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D59,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D59,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D59,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D59,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D59,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D59,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D59,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D59,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D59,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D59,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D59,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D59,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D59,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D59,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D59,'C Report'!AF$200:AF$299))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C60,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D60,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D60,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D60,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D60,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D60,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D60,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D60,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D60,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D60,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D60,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D60,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!M$200:M$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D60,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!N$200:N$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D60,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!O$200:O$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D60,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!P$200:P$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D60,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!Q$200:Q$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D60,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!R$200:R$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D60,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D60,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D60,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D60,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D60,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D60,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D60,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D60,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D60,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D60,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D60,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D60,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D60,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D60,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D60,'C Report'!AF$200:AF$299))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C61,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D61,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D61,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D61,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D61,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D61,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D61,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D61,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D61,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D61,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D61,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D61,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!M$200:M$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D61,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!N$200:N$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D61,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!O$200:O$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D61,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!P$200:P$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D61,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!Q$200:Q$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D61,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!R$200:R$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D61,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D61,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D61,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D61,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D61,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D61,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D61,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D61,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D61,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D61,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D61,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D61,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D61,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D61,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D61,'C Report'!AF$200:AF$299))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C62,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D62,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D62,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D62,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D62,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D62,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D62,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D62,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D62,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D62,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D62,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D62,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!M$200:M$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D62,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!N$200:N$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D62,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!O$200:O$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D62,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!P$200:P$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D62,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!Q$200:Q$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D62,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!R$200:R$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D62,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D62,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D62,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D62,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D62,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D62,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D62,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D62,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D62,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D62,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D62,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D62,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D62,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D62,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D62,'C Report'!AF$200:AF$299))","v":0}]
[]
[null,"Medicaid Aggregate",null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D64,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D64,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D64,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D64,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D64,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D64,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D64,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D64,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D64,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D64,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D64,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!M$200:M$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D64,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!N$200:N$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D64,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!O$200:O$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D64,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!P$200:P$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D64,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!Q$200:Q$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D64,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!R$200:R$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D64,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D64,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D64,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D64,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D64,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D64,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D64,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D64,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D64,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D64,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D64,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D64,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D64,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D64,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D64,'C Report'!AF$200:AF$299))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C65,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D65,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D65,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D65,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D65,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D65,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D65,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D65,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D65,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D65,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D65,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D65,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!M$200:M$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D65,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!N$200:N$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D65,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!O$200:O$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D65,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!P$200:P$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D65,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!Q$200:Q$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D65,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!R$200:R$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D65,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D65,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D65,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D65,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D65,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D65,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D65,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D65,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D65,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D65,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D65,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D65,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D65,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D65,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D65,'C Report'!AF$200:AF$299))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C66,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D66,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D66,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D66,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D66,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D66,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D66,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D66,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D66,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D66,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D66,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D66,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!M$200:M$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D66,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!N$200:N$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D66,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!O$200:O$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D66,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!P$200:P$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D66,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!Q$200:Q$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D66,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!R$200:R$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D66,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D66,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D66,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D66,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D66,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D66,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D66,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D66,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D66,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D66,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D66,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D66,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D66,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D66,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D66,'C Report'!AF$200:AF$299))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C67,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D67,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D67,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D67,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D67,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D67,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D67,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D67,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D67,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D67,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D67,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D67,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!M$200:M$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D67,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!N$200:N$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D67,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!O$200:O$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D67,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!P$200:P$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D67,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!Q$200:Q$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D67,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!R$200:R$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D67,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D67,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D67,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D67,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D67,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D67,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D67,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D67,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D67,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D67,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D67,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D67,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D67,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D67,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D67,'C Report'!AF$200:AF$299))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C68,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D68,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D68,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D68,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D68,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D68,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D68,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D68,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D68,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D68,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D68,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D68,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!M$200:M$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D68,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!N$200:N$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D68,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!O$200:O$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D68,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!P$200:P$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D68,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!Q$200:Q$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D68,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!R$200:R$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D68,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D68,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D68,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D68,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D68,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D68,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D68,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D68,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D68,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D68,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D68,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D68,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D68,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D68,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D68,'C Report'!AF$200:AF$299))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C69,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D69,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D69,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D69,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D69,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D69,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D69,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D69,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D69,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D69,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D69,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D69,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!M$200:M$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D69,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!N$200:N$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D69,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!O$200:O$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D69,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!P$200:P$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D69,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!Q$200:Q$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D69,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!R$200:R$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D69,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D69,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D69,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D69,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D69,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D69,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D69,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D69,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D69,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D69,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D69,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D69,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D69,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D69,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D69,'C Report'!AF$200:AF$299))","v":0}]
[null,null,null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D70,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D70,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D70,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D70,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D70,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D70,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D70,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D70,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D70,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D70,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D70,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!M$200:M$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D70,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!N$200:N$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D70,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!O$200:O$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D70,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!P$200:P$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D70,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!Q$200:Q$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D70,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!R$200:R$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D70,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D70,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D70,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D70,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D70,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D70,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D70,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D70,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D70,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D70,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D70,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D70,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D70,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D70,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D70,'C Report'!AF$200:AF$299))","v":0}]
[null,"Medicaid Aggregate - WW only",null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D71,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D71,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D71,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D71,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D71,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D71,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D71,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D71,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D71,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D71,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D71,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!M$200:M$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D71,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!N$200:N$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D71,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!O$200:O$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D71,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!P$200:P$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D71,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!Q$200:Q$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D71,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!R$200:R$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D71,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D71,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D71,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D71,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D71,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D71,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D71,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D71,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D71,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D71,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D71,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D71,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D71,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D71,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D71,'C Report'!AF$200:AF$299))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C72,'MEG Def'!$A$38:$B$43,2),\"\")","v":"CCO Expenditures"},1,"OHP-CCO",{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D72,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!C$200:C$299))","v":-3026},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D72,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!D$200:D$299))","v":-13565},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D72,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!E$200:E$299))","v":-65589},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D72,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!F$200:F$299))","v":-15165},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D72,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!G$200:G$299))","v":3650},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D72,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!H$200:H$299))","v":428},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D72,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!I$200:I$299))","v":-138696},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D72,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!J$200:J$299))","v":461311},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D72,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!K$200:K$299))","v":5039866},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D72,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!L$200:L$299))","v":135334274},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D72,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!M$200:M$299))","v":969385065},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D72,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!N$200:N$299))","v":2068364211},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D72,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!O$200:O$299))","v":3315204620},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D72,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!P$200:P$299))","v":4871632559},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D72,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!Q$200:Q$299))","v":4476518352},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D72,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!R$200:R$299))","v":3767030922},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D72,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!S$200:S$299))","v":4259113274},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D72,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!T$200:T$299))","v":5068619713},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D72,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!U$200:U$299))","v":1496120599},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D72,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D72,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D72,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D72,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D72,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D72,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D72,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D72,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D72,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D72,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D72,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D72,'C Report'!AF$200:AF$299))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C73,'MEG Def'!$A$38:$B$43,2),\"\")","v":"DSHP Expenditures"},2,"OHP-DSHP",{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D73,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D73,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D73,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D73,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D73,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D73,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D73,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D73,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D73,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D73,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D73,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!M$200:M$299))","v":148524535},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D73,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!N$200:N$299))","v":152388296},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D73,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!O$200:O$299))","v":75725378},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D73,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!P$200:P$299))","v":67557577},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D73,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!Q$200:Q$299))","v":67998746},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D73,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!R$200:R$299))","v":1},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D73,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D73,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D73,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D73,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D73,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D73,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D73,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D73,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D73,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D73,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D73,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D73,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D73,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D73,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D73,'C Report'!AF$200:AF$299))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C74,'MEG Def'!$A$38:$B$43,2),\"\")","v":"Indian Health Service or tribal health facility expenditures"},3,"Indian Health Service",{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D74,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D74,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D74,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D74,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D74,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D74,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D74,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D74,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D74,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D74,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D74,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!M$200:M$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D74,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!N$200:N$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D74,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!O$200:O$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D74,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!P$200:P$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D74,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!Q$200:Q$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D74,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!R$200:R$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D74,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D74,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D74,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D74,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D74,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D74,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D74,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D74,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D74,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D74,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D74,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D74,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D74,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D74,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D74,'C Report'!AF$200:AF$299))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C75,'MEG Def'!$A$38:$B$43,2),\"\")","v":"Hospital Transformation Performance Program"},4,"HTPP",{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D75,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D75,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D75,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D75,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D75,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D75,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D75,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D75,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D75,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D75,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D75,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!M$200:M$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D75,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!N$200:N$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D75,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!O$200:O$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D75,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!P$200:P$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D75,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!Q$200:Q$299))","v":56399881},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D75,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!R$200:R$299))","v":57104670},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D75,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D75,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D75,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D75,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D75,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D75,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D75,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D75,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D75,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D75,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D75,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D75,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D75,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D75,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D75,'C Report'!AF$200:AF$299))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C76,'MEG Def'!$A$38:$B$43,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D76,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D76,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D76,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D76,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D76,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D76,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D76,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D76,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D76,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D76,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D76,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!M$200:M$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D76,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!N$200:N$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D76,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!O$200:O$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D76,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!P$200:P$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D76,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!Q$200:Q$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D76,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!R$200:R$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D76,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D76,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D76,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D76,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D76,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D76,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D76,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D76,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D76,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D76,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D76,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D76,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D76,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D76,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D76,'C Report'!AF$200:AF$299))","v":0}]
[null,null,null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D77,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D77,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D77,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D77,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D77,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D77,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D77,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D77,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D77,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D77,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D77,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!M$200:M$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D77,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!N$200:N$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D77,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!O$200:O$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D77,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!P$200:P$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D77,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!Q$200:Q$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D77,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!R$200:R$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D77,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D77,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D77,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D77,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D77,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D77,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D77,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D77,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D77,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D77,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D77,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D77,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D77,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D77,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D77,'C Report'!AF$200:AF$299))","v":0}]
[null,"Hypothetical 1 Per Capita",null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D78,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D78,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D78,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D78,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D78,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D78,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D78,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D78,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D78,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D78,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D78,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!M$200:M$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D78,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!N$200:N$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D78,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!O$200:O$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D78,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!P$200:P$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D78,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!Q$200:Q$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D78,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!R$200:R$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D78,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D78,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D78,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D78,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D78,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D78,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D78,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D78,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D78,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D78,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D78,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D78,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D78,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D78,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D78,'C Report'!AF$200:AF$299))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C79,'MEG Def'!$A$45:$B$48,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D79,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D79,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D79,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D79,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D79,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D79,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D79,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D79,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D79,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D79,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D79,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!M$200:M$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D79,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!N$200:N$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D79,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!O$200:O$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D79,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!P$200:P$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D79,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!Q$200:Q$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D79,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!R$200:R$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D79,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D79,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D79,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D79,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D79,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D79,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D79,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D79,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D79,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D79,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D79,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D79,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D79,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D79,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D79,'C Report'!AF$200:AF$299))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C80,'MEG Def'!$A$45:$B$48,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D80,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D80,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D80,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D80,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D80,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D80,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D80,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D80,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D80,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D80,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D80,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!M$200:M$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D80,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!N$200:N$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D80,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!O$200:O$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D80,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!P$200:P$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D80,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!Q$200:Q$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D80,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!R$200:R$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D80,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D80,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D80,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D80,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D80,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D80,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D80,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D80,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D80,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D80,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D80,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D80,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D80,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D80,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D80,'C Report'!AF$200:AF$299))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C81,'MEG Def'!$A$45:$B$48,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D81,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D81,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D81,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D81,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D81,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D81,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D81,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D81,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D81,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D81,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D81,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!M$200:M$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D81,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!N$200:N$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D81,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!O$200:O$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D81,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!P$200:P$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D81,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!Q$200:Q$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D81,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!R$200:R$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D81,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D81,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D81,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D81,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D81,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D81,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D81,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D81,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D81,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D81,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D81,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D81,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D81,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D81,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D81,'C Report'!AF$200:AF$299))","v":0}]
[null,null,null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D82,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D82,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D82,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D82,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D82,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D82,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D82,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D82,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D82,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D82,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D82,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!M$200:M$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D82,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!N$200:N$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D82,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!O$200:O$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D82,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!P$200:P$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D82,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!Q$200:Q$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D82,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!R$200:R$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D82,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D82,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D82,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D82,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D82,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D82,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D82,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D82,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D82,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D82,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D82,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D82,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D82,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D82,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D82,'C Report'!AF$200:AF$299))","v":0}]
[null,"Hypothetical 1 Aggregate",null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D83,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D83,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D83,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D83,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D83,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D83,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D83,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D83,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D83,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D83,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D83,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!M$200:M$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D83,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!N$200:N$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D83,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!O$200:O$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D83,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!P$200:P$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D83,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!Q$200:Q$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D83,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!R$200:R$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D83,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D83,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D83,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D83,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D83,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D83,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D83,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D83,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D83,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D83,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D83,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D83,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D83,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D83,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D83,'C Report'!AF$200:AF$299))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C84,'MEG Def'!$A$50:$B$53,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D84,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D84,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D84,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D84,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D84,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D84,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D84,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D84,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D84,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D84,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D84,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!M$200:M$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D84,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!N$200:N$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D84,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!O$200:O$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D84,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!P$200:P$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D84,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!Q$200:Q$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D84,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!R$200:R$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D84,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D84,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D84,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D84,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D84,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D84,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D84,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D84,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D84,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D84,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D84,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D84,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D84,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D84,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D84,'C Report'!AF$200:AF$299))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C85,'MEG Def'!$A$50:$B$53,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D85,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D85,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D85,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D85,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D85,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D85,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D85,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D85,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D85,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D85,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D85,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!M$200:M$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D85,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!N$200:N$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D85,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!O$200:O$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D85,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!P$200:P$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D85,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!Q$200:Q$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D85,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!R$200:R$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D85,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D85,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D85,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D85,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D85,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D85,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D85,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D85,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D85,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D85,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D85,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D85,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D85,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D85,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D85,'C Report'!AF$200:AF$299))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C86,'MEG Def'!$A$50:$B$53,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D86,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D86,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D86,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D86,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D86,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D86,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D86,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D86,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D86,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D86,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D86,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!M$200:M$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D86,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!N$200:N$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D86,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!O$200:O$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D86,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!P$200:P$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D86,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!Q$200:Q$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D86,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!R$200:R$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D86,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D86,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D86,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D86,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D86,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D86,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D86,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D86,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D86,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D86,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D86,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D86,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D86,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D86,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D86,'C Report'!AF$200:AF$299))","v":0}]
[null,null,null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D87,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D87,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D87,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D87,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D87,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D87,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D87,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D87,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D87,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D87,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D87,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!M$200:M$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D87,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!N$200:N$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D87,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!O$200:O$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D87,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!P$200:P$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D87,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!Q$200:Q$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D87,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!R$200:R$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D87,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D87,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D87,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D87,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D87,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D87,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D87,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D87,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D87,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D87,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D87,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D87,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D87,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D87,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D87,'C Report'!AF$200:AF$299))","v":0}]
[null,"Hypothetical 2 Per Capita",null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D88,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D88,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D88,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D88,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D88,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D88,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D88,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D88,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D88,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D88,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D88,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!M$200:M$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D88,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!N$200:N$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D88,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!O$200:O$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D88,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!P$200:P$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D88,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!Q$200:Q$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D88,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!R$200:R$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D88,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D88,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D88,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D88,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D88,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D88,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D88,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D88,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D88,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D88,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D88,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D88,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D88,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D88,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D88,'C Report'!AF$200:AF$299))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C89,'MEG Def'!$A$55:$B$58,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D89,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D89,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D89,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D89,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D89,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D89,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D89,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D89,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D89,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D89,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D89,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!M$200:M$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D89,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!N$200:N$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D89,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!O$200:O$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D89,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!P$200:P$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D89,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!Q$200:Q$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D89,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!R$200:R$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D89,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D89,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D89,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D89,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D89,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D89,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D89,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D89,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D89,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D89,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D89,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D89,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D89,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D89,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D89,'C Report'!AF$200:AF$299))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C90,'MEG Def'!$A$55:$B$58,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D90,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D90,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D90,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D90,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D90,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D90,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D90,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D90,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D90,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D90,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D90,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!M$200:M$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D90,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!N$200:N$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D90,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!O$200:O$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D90,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!P$200:P$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D90,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!Q$200:Q$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D90,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!R$200:R$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D90,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D90,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D90,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D90,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D90,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D90,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D90,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D90,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D90,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D90,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D90,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D90,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D90,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D90,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D90,'C Report'!AF$200:AF$299))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C91,'MEG Def'!$A$55:$B$58,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D91,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D91,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D91,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D91,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D91,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D91,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D91,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D91,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D91,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D91,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D91,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!M$200:M$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D91,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!N$200:N$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D91,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!O$200:O$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D91,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!P$200:P$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D91,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!Q$200:Q$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D91,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!R$200:R$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D91,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D91,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D91,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D91,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D91,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D91,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D91,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D91,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D91,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D91,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D91,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D91,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D91,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D91,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D91,'C Report'!AF$200:AF$299))","v":0}]
[null,null,null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D92,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D92,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D92,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D92,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D92,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D92,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D92,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D92,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D92,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D92,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D92,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!M$200:M$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D92,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!N$200:N$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D92,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!O$200:O$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D92,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!P$200:P$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D92,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!Q$200:Q$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D92,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!R$200:R$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D92,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D92,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D92,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D92,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D92,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D92,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D92,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D92,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D92,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D92,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D92,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D92,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D92,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D92,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D92,'C Report'!AF$200:AF$299))","v":0}]
[null,"Hypothetical 2 Aggregate",null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D93,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D93,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D93,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D93,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D93,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D93,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D93,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D93,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D93,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D93,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D93,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!M$200:M$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D93,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!N$200:N$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D93,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!O$200:O$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D93,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!P$200:P$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D93,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!Q$200:Q$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D93,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!R$200:R$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D93,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D93,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D93,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D93,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D93,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D93,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D93,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D93,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D93,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D93,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D93,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D93,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D93,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D93,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D93,'C Report'!AF$200:AF$299))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C94,'MEG Def'!$A$60:$B$63,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D94,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D94,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D94,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D94,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D94,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D94,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D94,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D94,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D94,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D94,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D94,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!M$200:M$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D94,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!N$200:N$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D94,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!O$200:O$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D94,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!P$200:P$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D94,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!Q$200:Q$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D94,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!R$200:R$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D94,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D94,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D94,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D94,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D94,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D94,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D94,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D94,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D94,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D94,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D94,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D94,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D94,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D94,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D94,'C Report'!AF$200:AF$299))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C95,'MEG Def'!$A$60:$B$63,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D95,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D95,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D95,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D95,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D95,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D95,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D95,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D95,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D95,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D95,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D95,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!M$200:M$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D95,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!N$200:N$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D95,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!O$200:O$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D95,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!P$200:P$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D95,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!Q$200:Q$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D95,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!R$200:R$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D95,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D95,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D95,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D95,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D95,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D95,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D95,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D95,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D95,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D95,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D95,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D95,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D95,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D95,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D95,'C Report'!AF$200:AF$299))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C96,'MEG Def'!$A$60:$B$63,2),\"\")","v":""},null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D96,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D96,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D96,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D96,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D96,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D96,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D96,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D96,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D96,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D96,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D96,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!M$200:M$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D96,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!N$200:N$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D96,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!O$200:O$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D96,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!P$200:P$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D96,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!Q$200:Q$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D96,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!R$200:R$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D96,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D96,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D96,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D96,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D96,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D96,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D96,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D96,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D96,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!AB$200:AB$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D96,'C Report'!AB$400:AB$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!AB$200:AB$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!AC$200:AC$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D96,'C Report'!AC$400:AC$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!AC$200:AC$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!AD$200:AD$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D96,'C Report'!AD$400:AD$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!AD$200:AD$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!AE$200:AE$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D96,'C Report'!AE$400:AE$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!AE$200:AE$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!AF$200:AF$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D96,'C Report'!AF$400:AF$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D96,'C Report'!AF$200:AF$299))","v":0}]
[null,null,null,null,{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!C$200:C$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D97,'C Report'!C$400:C$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!C$200:C$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!D$200:D$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D97,'C Report'!D$400:D$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!D$200:D$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!E$200:E$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D97,'C Report'!E$400:E$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!E$200:E$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!F$200:F$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D97,'C Report'!F$400:F$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!F$200:F$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!G$200:G$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D97,'C Report'!G$400:G$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!G$200:G$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!H$200:H$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D97,'C Report'!H$400:H$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!H$200:H$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!I$200:I$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D97,'C Report'!I$400:I$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!I$200:I$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!J$200:J$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D97,'C Report'!J$400:J$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!J$200:J$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!K$200:K$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D97,'C Report'!K$400:K$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!K$200:K$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!L$200:L$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D97,'C Report'!L$400:L$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!L$200:L$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!M$200:M$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D97,'C Report'!M$400:M$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!M$200:M$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!N$200:N$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D97,'C Report'!N$400:N$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!N$200:N$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!O$200:O$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D97,'C Report'!O$400:O$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!O$200:O$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!P$200:P$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D97,'C Report'!P$400:P$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!P$200:P$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!Q$200:Q$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D97,'C Report'!Q$400:Q$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!Q$200:Q$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!R$200:R$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D97,'C Report'!R$400:R$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!R$200:R$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!S$200:S$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D97,'C Report'!S$400:S$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!S$200:S$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!T$200:T$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D97,'C Report'!T$400:T$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!T$200:T$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!U$200:U$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D97,'C Report'!U$400:U$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!U$200:U$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!V$200:V$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D97,'C Report'!V$400:V$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!V$200:V$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!W$200:W$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D97,'C Report'!W$400:W$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!W$200:W$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!X$200:X$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D97,'C Report'!X$400:X$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!X$200:X$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!Y$200:Y$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D97,'C Report'!Y$400:Y$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!Y$200:Y$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!Z$200:Z$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D97,'C Report'!Z$400:Z$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!Z$200:Z$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!AA$200:AA$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D97,'C Report'!AA$400:AA$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!AA$200:AA$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!AG$200:AG$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D97,'C Report'!AG$400:AG$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!AG$200:AG$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!AH$200:AH$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D97,'C Report'!AH$400:AH$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!AH$200:AH$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!AI$200:AI$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D97,'C Report'!AI$400:AI$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!AI$200:AI$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!AJ$200:AJ$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D97,'C Report'!AJ$400:AJ$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!AJ$200:AJ$299))","v":0},{"$f":"IF($D$4=\"MAP+ADM Waivers\",(SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!AK$200:AK$299)+SUMIF('C Report'!$A$400:$A$499,'C Report Grouper'!$D97,'C Report'!AK$400:AK$499)),SUMIF('C Report'!$A$200:$A$299,'C Report Grouper'!$D97,'C Report'!AK$200:AK$299))","v":0}]
[null,"TOTAL",null,null,{"$f":"SUM(E58:E97)","v":-3026},{"$f":"SUM(F58:F97)","v":-13565},{"$f":"SUM(G58:G97)","v":-65589},{"$f":"SUM(H58:H97)","v":-15165},{"$f":"SUM(I58:I97)","v":3650},{"$f":"SUM(J58:J97)","v":428},-138696,461311,5039866,135334274,1117909600,2220752507,3390929998,4939190136,4600916979,3824135593,4259113274,5068619713,1496120599,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Total Adjustments","index":7,"n_rows":52,"n_cols":34,"rows_kept":52,"cut":false,"hidden":false,"merged":[[9,33,10,33]]}
[]
[]
[null,"Adjustments made to the reported expenditures"]
[]
[null,"Enter total adjustments made to the expenditure numbers, including adjustments to the previous reporting periods. "]
[null,"Positive adjustments increase expenditures, and negative adjustments decrease expenditures. "]
[null,"Enter adjustments for every MEG for which adjustments were made or are planned.  "]
[null,"Helpful Hint:  Remember to enter total adjustments as positive or negative (for example, -$10,000 reflects a decrease in expenditures)."]
[]
[null,null,null,"DEMONSTRATION YEARS (DY)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description (type of collection, time period, CMS-64 reporting line, etc.)"]
[null,null,null,{"$f":"'DY Def'!B$5","v":1},{"$f":"'DY Def'!C$5","v":2},{"$f":"'DY Def'!D$5","v":3},{"$f":"'DY Def'!E$5","v":4},{"$f":"'DY Def'!F$5","v":5},{"$f":"'DY Def'!G$5","v":6},{"$f":"'DY Def'!H$5","v":7},{"$f":"'DY Def'!I$5","v":8},{"$f":"'DY Def'!J$5","v":9},{"$f":"'DY Def'!K$5","v":10},{"$f":"'DY Def'!L$5","v":11},{"$f":"'DY Def'!M$5","v":12},{"$f":"'DY Def'!N$5","v":13},{"$f":"'DY Def'!O$5","v":14},{"$f":"'DY Def'!P$5","v":15},{"$f":"'DY Def'!Q$5","v":16},{"$f":"'DY Def'!R$5","v":17},{"$f":"'DY Def'!S$5","v":18},{"$f":"'DY Def'!T$5","v":19},{"$f":"'DY Def'!U$5","v":20},{"$f":"'DY Def'!V$5","v":21},{"$f":"'DY Def'!W$5","v":22},{"$f":"'DY Def'!X$5","v":23},{"$f":"'DY Def'!Y$5","v":24},{"$f":"'DY Def'!Z$5","v":25},{"$f":"'DY Def'!AA$5","v":26},{"$f":"'DY Def'!AB$5","v":27},{"$f":"'DY Def'!AC$5","v":28},{"$f":"'DY Def'!AD$5","v":29},{"$f":"'DY Def'!AE$5","v":30}]
[]
[null,"Medicaid Per Capita"]
[null,{"$f":"IFERROR(VLOOKUP(C14,'MEG Def'!$A$7:$B$12,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C15,'MEG Def'!$A$7:$B$12,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C16,'MEG Def'!$A$7:$B$12,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C17,'MEG Def'!$A$7:$B$12,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C18,'MEG Def'!$A$7:$B$12,2),\"\")","v":""}]
[]
[null,"Medicaid Aggregate"]
[null,{"$f":"IFERROR(VLOOKUP(C21,'MEG Def'!$A$24:$B$29,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C22,'MEG Def'!$A$24:$B$29,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C23,'MEG Def'!$A$24:$B$29,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C24,'MEG Def'!$A$24:$B$29,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C25,'MEG Def'!$A$24:$B$29,2),\"\")","v":""}]
[]
[null,"Medicaid Aggregate - WW only"]
[null,{"$f":"IFERROR(VLOOKUP(C28,'MEG Def'!$A$38:$B$43,2),\"\")","v":"CCO Expenditures"},1]
[null,{"$f":"IFERROR(VLOOKUP(C29,'MEG Def'!$A$38:$B$43,2),\"\")","v":"DSHP Expenditures"},2]
[null,{"$f":"IFERROR(VLOOKUP(C30,'MEG Def'!$A$38:$B$43,2),\"\")","v":"Indian Health Service or tribal health facility expenditures"},3]
[null,{"$f":"IFERROR(VLOOKUP(C31,'MEG Def'!$A$38:$B$43,2),\"\")","v":"Hospital Transformation Performance Program"},4]
[null,{"$f":"IFERROR(VLOOKUP(C32,'MEG Def'!$A$38:$B$43,2),\"\")","v":""}]
[]
[null,"Hypothetical 1 Per Capita"]
[null,{"$f":"IFERROR(VLOOKUP(C35,'MEG Def'!$A$45:$B$48,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C36,'MEG Def'!$A$45:$B$48,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C37,'MEG Def'!$A$45:$B$48,2),\"\")","v":""}]
[]
[null,"Hypothetical 1 Aggregate"]
[null,{"$f":"IFERROR(VLOOKUP(C40,'MEG Def'!$A$50:$B$53,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C41,'MEG Def'!$A$50:$B$53,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C42,'MEG Def'!$A$50:$B$53,2),\"\")","v":""}]
[]
[null,"Hypothetical 2 Per Capita"]
[null,{"$f":"IFERROR(VLOOKUP(C45,'MEG Def'!$A$55:$B$58,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C46,'MEG Def'!$A$55:$B$58,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C47,'MEG Def'!$A$55:$B$58,2),\"\")","v":""}]
[]
[null,"Hypothetical 2 Aggregate"]
[null,{"$f":"IFERROR(VLOOKUP(C50,'MEG Def'!$A$60:$B$63,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C51,'MEG Def'!$A$60:$B$63,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C52,'MEG Def'!$A$60:$B$63,2),\"\")","v":""}]

{"sheet":"WW Spending Actual","index":8,"n_rows":98,"n_cols":33,"rows_kept":98,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"WW Spending - Actual"]
[]
[null,"Total Computable"]
[null,null,null,"DEMONSTRATION YEARS (DY)"]
[null,null,null,{"$f":"'DY Def'!B$5","v":1},{"$f":"'DY Def'!C$5","v":2},{"$f":"'DY Def'!D$5","v":3},{"$f":"'DY Def'!E$5","v":4},{"$f":"'DY Def'!F$5","v":5},{"$f":"'DY Def'!G$5","v":6},{"$f":"'DY Def'!H$5","v":7},{"$f":"'DY Def'!I$5","v":8},{"$f":"'DY Def'!J$5","v":9},{"$f":"'DY Def'!K$5","v":10},{"$f":"'DY Def'!L$5","v":11},{"$f":"'DY Def'!M$5","v":12},{"$f":"'DY Def'!N$5","v":13},{"$f":"'DY Def'!O$5","v":14},{"$f":"'DY Def'!P$5","v":15},{"$f":"'DY Def'!Q$5","v":16},{"$f":"'DY Def'!R$5","v":17},{"$f":"'DY Def'!S$5","v":18},{"$f":"'DY Def'!T$5","v":19},{"$f":"'DY Def'!U$5","v":20},{"$f":"'DY Def'!V$5","v":21},{"$f":"'DY Def'!W$5","v":22},{"$f":"'DY Def'!X$5","v":23},{"$f":"'DY Def'!Y$5","v":24},{"$f":"'DY Def'!Z$5","v":25},{"$f":"'DY Def'!AA$5","v":26},{"$f":"'DY Def'!AB$5","v":27},{"$f":"'DY Def'!AC$5","v":28},{"$f":"'DY Def'!AD$5","v":29},{"$f":"'DY Def'!AE$5","v":30}]
[]
[null,"Medicaid Per Capita"]
[null,{"$f":"IFERROR(VLOOKUP(C10,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B10,'C Report Grouper'!E$10:E$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B10,'Total Adjustments'!D$14:D$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B10,'C Report Grouper'!F$10:F$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B10,'Total Adjustments'!E$14:E$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B10,'C Report Grouper'!G$10:G$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B10,'Total Adjustments'!F$14:F$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B10,'C Report Grouper'!H$10:H$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B10,'Total Adjustments'!G$14:G$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B10,'C Report Grouper'!I$10:I$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B10,'Total Adjustments'!H$14:H$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B10,'C Report Grouper'!J$10:J$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B10,'Total Adjustments'!I$14:I$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B10,'C Report Grouper'!K$10:K$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B10,'Total Adjustments'!J$14:J$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B10,'C Report Grouper'!L$10:L$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B10,'Total Adjustments'!K$14:K$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B10,'C Report Grouper'!M$10:M$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B10,'Total Adjustments'!L$14:L$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B10,'C Report Grouper'!N$10:N$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B10,'Total Adjustments'!M$14:M$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B10,'C Report Grouper'!O$10:O$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B10,'Total Adjustments'!N$14:N$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B10,'C Report Grouper'!P$10:P$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B10,'Total Adjustments'!O$14:O$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B10,'C Report Grouper'!Q$10:Q$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B10,'Total Adjustments'!P$14:P$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B10,'C Report Grouper'!R$10:R$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B10,'Total Adjustments'!Q$14:Q$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B10,'C Report Grouper'!S$10:S$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B10,'Total Adjustments'!R$14:R$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B10,'C Report Grouper'!T$10:T$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B10,'Total Adjustments'!S$14:S$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B10,'C Report Grouper'!U$10:U$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B10,'Total Adjustments'!T$14:T$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B10,'C Report Grouper'!V$10:V$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B10,'Total Adjustments'!U$14:U$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B10,'C Report Grouper'!W$10:W$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B10,'Total Adjustments'!V$14:V$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B10,'C Report Grouper'!X$10:X$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B10,'Total Adjustments'!W$14:W$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B10,'C Report Grouper'!Y$10:Y$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B10,'Total Adjustments'!X$14:X$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B10,'C Report Grouper'!Z$10:Z$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B10,'Total Adjustments'!Y$14:Y$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B10,'C Report Grouper'!AA$10:AA$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B10,'Total Adjustments'!Z$14:Z$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B10,'C Report Grouper'!AB$10:AB$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B10,'Total Adjustments'!AA$14:AA$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B10,'C Report Grouper'!AC$10:AC$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B10,'Total Adjustments'!AB$14:AB$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B10,'C Report Grouper'!AD$10:AD$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B10,'Total Adjustments'!AC$14:AC$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B10,'C Report Grouper'!AE$10:AE$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B10,'Total Adjustments'!AD$14:AD$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B10,'C Report Grouper'!AF$10:AF$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B10,'Total Adjustments'!AE$14:AE$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B10,'C Report Grouper'!AG$10:AG$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B10,'Total Adjustments'!AF$14:AF$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B10,'C Report Grouper'!AH$10:AH$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B10,'Total Adjustments'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C11,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B11,'C Report Grouper'!E$10:E$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B11,'Total Adjustments'!D$14:D$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B11,'C Report Grouper'!F$10:F$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B11,'Total Adjustments'!E$14:E$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B11,'C Report Grouper'!G$10:G$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B11,'Total Adjustments'!F$14:F$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B11,'C Report Grouper'!H$10:H$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B11,'Total Adjustments'!G$14:G$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B11,'C Report Grouper'!I$10:I$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B11,'Total Adjustments'!H$14:H$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B11,'C Report Grouper'!J$10:J$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B11,'Total Adjustments'!I$14:I$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B11,'C Report Grouper'!K$10:K$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B11,'Total Adjustments'!J$14:J$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B11,'C Report Grouper'!L$10:L$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B11,'Total Adjustments'!K$14:K$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B11,'C Report Grouper'!M$10:M$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B11,'Total Adjustments'!L$14:L$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B11,'C Report Grouper'!N$10:N$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B11,'Total Adjustments'!M$14:M$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B11,'C Report Grouper'!O$10:O$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B11,'Total Adjustments'!N$14:N$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B11,'C Report Grouper'!P$10:P$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B11,'Total Adjustments'!O$14:O$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B11,'C Report Grouper'!Q$10:Q$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B11,'Total Adjustments'!P$14:P$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B11,'C Report Grouper'!R$10:R$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B11,'Total Adjustments'!Q$14:Q$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B11,'C Report Grouper'!S$10:S$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B11,'Total Adjustments'!R$14:R$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B11,'C Report Grouper'!T$10:T$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B11,'Total Adjustments'!S$14:S$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B11,'C Report Grouper'!U$10:U$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B11,'Total Adjustments'!T$14:T$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B11,'C Report Grouper'!V$10:V$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B11,'Total Adjustments'!U$14:U$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B11,'C Report Grouper'!W$10:W$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B11,'Total Adjustments'!V$14:V$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B11,'C Report Grouper'!X$10:X$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B11,'Total Adjustments'!W$14:W$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B11,'C Report Grouper'!Y$10:Y$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B11,'Total Adjustments'!X$14:X$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B11,'C Report Grouper'!Z$10:Z$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B11,'Total Adjustments'!Y$14:Y$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B11,'C Report Grouper'!AA$10:AA$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B11,'Total Adjustments'!Z$14:Z$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B11,'C Report Grouper'!AB$10:AB$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B11,'Total Adjustments'!AA$14:AA$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B11,'C Report Grouper'!AC$10:AC$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B11,'Total Adjustments'!AB$14:AB$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B11,'C Report Grouper'!AD$10:AD$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B11,'Total Adjustments'!AC$14:AC$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B11,'C Report Grouper'!AE$10:AE$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B11,'Total Adjustments'!AD$14:AD$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B11,'C Report Grouper'!AF$10:AF$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B11,'Total Adjustments'!AE$14:AE$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B11,'C Report Grouper'!AG$10:AG$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B11,'Total Adjustments'!AF$14:AF$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B11,'C Report Grouper'!AH$10:AH$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B11,'Total Adjustments'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C12,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B12,'C Report Grouper'!E$10:E$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B12,'Total Adjustments'!D$14:D$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B12,'C Report Grouper'!F$10:F$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B12,'Total Adjustments'!E$14:E$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B12,'C Report Grouper'!G$10:G$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B12,'Total Adjustments'!F$14:F$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B12,'C Report Grouper'!H$10:H$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B12,'Total Adjustments'!G$14:G$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B12,'C Report Grouper'!I$10:I$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B12,'Total Adjustments'!H$14:H$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B12,'C Report Grouper'!J$10:J$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B12,'Total Adjustments'!I$14:I$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B12,'C Report Grouper'!K$10:K$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B12,'Total Adjustments'!J$14:J$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B12,'C Report Grouper'!L$10:L$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B12,'Total Adjustments'!K$14:K$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B12,'C Report Grouper'!M$10:M$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B12,'Total Adjustments'!L$14:L$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B12,'C Report Grouper'!N$10:N$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B12,'Total Adjustments'!M$14:M$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B12,'C Report Grouper'!O$10:O$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B12,'Total Adjustments'!N$14:N$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B12,'C Report Grouper'!P$10:P$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B12,'Total Adjustments'!O$14:O$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B12,'C Report Grouper'!Q$10:Q$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B12,'Total Adjustments'!P$14:P$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B12,'C Report Grouper'!R$10:R$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B12,'Total Adjustments'!Q$14:Q$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B12,'C Report Grouper'!S$10:S$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B12,'Total Adjustments'!R$14:R$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B12,'C Report Grouper'!T$10:T$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B12,'Total Adjustments'!S$14:S$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B12,'C Report Grouper'!U$10:U$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B12,'Total Adjustments'!T$14:T$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B12,'C Report Grouper'!V$10:V$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B12,'Total Adjustments'!U$14:U$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B12,'C Report Grouper'!W$10:W$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B12,'Total Adjustments'!V$14:V$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B12,'C Report Grouper'!X$10:X$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B12,'Total Adjustments'!W$14:W$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B12,'C Report Grouper'!Y$10:Y$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B12,'Total Adjustments'!X$14:X$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B12,'C Report Grouper'!Z$10:Z$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B12,'Total Adjustments'!Y$14:Y$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B12,'C Report Grouper'!AA$10:AA$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B12,'Total Adjustments'!Z$14:Z$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B12,'C Report Grouper'!AB$10:AB$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B12,'Total Adjustments'!AA$14:AA$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B12,'C Report Grouper'!AC$10:AC$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B12,'Total Adjustments'!AB$14:AB$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B12,'C Report Grouper'!AD$10:AD$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B12,'Total Adjustments'!AC$14:AC$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B12,'C Report Grouper'!AE$10:AE$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B12,'Total Adjustments'!AD$14:AD$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B12,'C Report Grouper'!AF$10:AF$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B12,'Total Adjustments'!AE$14:AE$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B12,'C Report Grouper'!AG$10:AG$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B12,'Total Adjustments'!AF$14:AF$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B12,'C Report Grouper'!AH$10:AH$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B12,'Total Adjustments'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C13,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B13,'C Report Grouper'!E$10:E$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B13,'Total Adjustments'!D$14:D$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B13,'C Report Grouper'!F$10:F$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B13,'Total Adjustments'!E$14:E$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B13,'C Report Grouper'!G$10:G$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B13,'Total Adjustments'!F$14:F$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B13,'C Report Grouper'!H$10:H$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B13,'Total Adjustments'!G$14:G$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B13,'C Report Grouper'!I$10:I$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B13,'Total Adjustments'!H$14:H$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B13,'C Report Grouper'!J$10:J$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B13,'Total Adjustments'!I$14:I$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B13,'C Report Grouper'!K$10:K$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B13,'Total Adjustments'!J$14:J$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B13,'C Report Grouper'!L$10:L$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B13,'Total Adjustments'!K$14:K$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B13,'C Report Grouper'!M$10:M$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B13,'Total Adjustments'!L$14:L$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B13,'C Report Grouper'!N$10:N$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B13,'Total Adjustments'!M$14:M$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B13,'C Report Grouper'!O$10:O$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B13,'Total Adjustments'!N$14:N$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B13,'C Report Grouper'!P$10:P$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B13,'Total Adjustments'!O$14:O$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B13,'C Report Grouper'!Q$10:Q$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B13,'Total Adjustments'!P$14:P$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B13,'C Report Grouper'!R$10:R$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B13,'Total Adjustments'!Q$14:Q$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B13,'C Report Grouper'!S$10:S$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B13,'Total Adjustments'!R$14:R$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B13,'C Report Grouper'!T$10:T$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B13,'Total Adjustments'!S$14:S$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B13,'C Report Grouper'!U$10:U$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B13,'Total Adjustments'!T$14:T$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B13,'C Report Grouper'!V$10:V$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B13,'Total Adjustments'!U$14:U$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B13,'C Report Grouper'!W$10:W$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B13,'Total Adjustments'!V$14:V$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B13,'C Report Grouper'!X$10:X$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B13,'Total Adjustments'!W$14:W$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B13,'C Report Grouper'!Y$10:Y$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B13,'Total Adjustments'!X$14:X$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B13,'C Report Grouper'!Z$10:Z$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B13,'Total Adjustments'!Y$14:Y$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B13,'C Report Grouper'!AA$10:AA$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B13,'Total Adjustments'!Z$14:Z$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B13,'C Report Grouper'!AB$10:AB$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B13,'Total Adjustments'!AA$14:AA$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B13,'C Report Grouper'!AC$10:AC$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B13,'Total Adjustments'!AB$14:AB$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B13,'C Report Grouper'!AD$10:AD$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B13,'Total Adjustments'!AC$14:AC$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B13,'C Report Grouper'!AE$10:AE$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B13,'Total Adjustments'!AD$14:AD$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B13,'C Report Grouper'!AF$10:AF$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B13,'Total Adjustments'!AE$14:AE$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B13,'C Report Grouper'!AG$10:AG$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B13,'Total Adjustments'!AF$14:AF$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B13,'C Report Grouper'!AH$10:AH$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B13,'Total Adjustments'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C14,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B14,'C Report Grouper'!E$10:E$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B14,'Total Adjustments'!D$14:D$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B14,'C Report Grouper'!F$10:F$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B14,'Total Adjustments'!E$14:E$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B14,'C Report Grouper'!G$10:G$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B14,'Total Adjustments'!F$14:F$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B14,'C Report Grouper'!H$10:H$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B14,'Total Adjustments'!G$14:G$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B14,'C Report Grouper'!I$10:I$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B14,'Total Adjustments'!H$14:H$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B14,'C Report Grouper'!J$10:J$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B14,'Total Adjustments'!I$14:I$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B14,'C Report Grouper'!K$10:K$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B14,'Total Adjustments'!J$14:J$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B14,'C Report Grouper'!L$10:L$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B14,'Total Adjustments'!K$14:K$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B14,'C Report Grouper'!M$10:M$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B14,'Total Adjustments'!L$14:L$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B14,'C Report Grouper'!N$10:N$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B14,'Total Adjustments'!M$14:M$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B14,'C Report Grouper'!O$10:O$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B14,'Total Adjustments'!N$14:N$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B14,'C Report Grouper'!P$10:P$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B14,'Total Adjustments'!O$14:O$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B14,'C Report Grouper'!Q$10:Q$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B14,'Total Adjustments'!P$14:P$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B14,'C Report Grouper'!R$10:R$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B14,'Total Adjustments'!Q$14:Q$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B14,'C Report Grouper'!S$10:S$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B14,'Total Adjustments'!R$14:R$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B14,'C Report Grouper'!T$10:T$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B14,'Total Adjustments'!S$14:S$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B14,'C Report Grouper'!U$10:U$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B14,'Total Adjustments'!T$14:T$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B14,'C Report Grouper'!V$10:V$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B14,'Total Adjustments'!U$14:U$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B14,'C Report Grouper'!W$10:W$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B14,'Total Adjustments'!V$14:V$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B14,'C Report Grouper'!X$10:X$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B14,'Total Adjustments'!W$14:W$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B14,'C Report Grouper'!Y$10:Y$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B14,'Total Adjustments'!X$14:X$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B14,'C Report Grouper'!Z$10:Z$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B14,'Total Adjustments'!Y$14:Y$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B14,'C Report Grouper'!AA$10:AA$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B14,'Total Adjustments'!Z$14:Z$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B14,'C Report Grouper'!AB$10:AB$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B14,'Total Adjustments'!AA$14:AA$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B14,'C Report Grouper'!AC$10:AC$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B14,'Total Adjustments'!AB$14:AB$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B14,'C Report Grouper'!AD$10:AD$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B14,'Total Adjustments'!AC$14:AC$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B14,'C Report Grouper'!AE$10:AE$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B14,'Total Adjustments'!AD$14:AD$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B14,'C Report Grouper'!AF$10:AF$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B14,'Total Adjustments'!AE$14:AE$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B14,'C Report Grouper'!AG$10:AG$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B14,'Total Adjustments'!AF$14:AF$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B14,'C Report Grouper'!AH$10:AH$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B14,'Total Adjustments'!AG$14:AG$53)","v":0}]
[]
[null,"Medicaid Aggregate"]
[null,{"$f":"IFERROR(VLOOKUP(C17,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B17,'C Report Grouper'!E$10:E$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B17,'Total Adjustments'!D$14:D$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B17,'C Report Grouper'!F$10:F$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B17,'Total Adjustments'!E$14:E$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B17,'C Report Grouper'!G$10:G$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B17,'Total Adjustments'!F$14:F$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B17,'C Report Grouper'!H$10:H$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B17,'Total Adjustments'!G$14:G$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B17,'C Report Grouper'!I$10:I$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B17,'Total Adjustments'!H$14:H$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B17,'C Report Grouper'!J$10:J$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B17,'Total Adjustments'!I$14:I$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B17,'C Report Grouper'!K$10:K$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B17,'Total Adjustments'!J$14:J$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B17,'C Report Grouper'!L$10:L$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B17,'Total Adjustments'!K$14:K$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B17,'C Report Grouper'!M$10:M$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B17,'Total Adjustments'!L$14:L$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B17,'C Report Grouper'!N$10:N$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B17,'Total Adjustments'!M$14:M$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B17,'C Report Grouper'!O$10:O$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B17,'Total Adjustments'!N$14:N$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B17,'C Report Grouper'!P$10:P$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B17,'Total Adjustments'!O$14:O$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B17,'C Report Grouper'!Q$10:Q$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B17,'Total Adjustments'!P$14:P$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B17,'C Report Grouper'!R$10:R$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B17,'Total Adjustments'!Q$14:Q$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B17,'C Report Grouper'!S$10:S$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B17,'Total Adjustments'!R$14:R$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B17,'C Report Grouper'!T$10:T$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B17,'Total Adjustments'!S$14:S$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B17,'C Report Grouper'!U$10:U$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B17,'Total Adjustments'!T$14:T$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B17,'C Report Grouper'!V$10:V$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B17,'Total Adjustments'!U$14:U$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B17,'C Report Grouper'!W$10:W$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B17,'Total Adjustments'!V$14:V$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B17,'C Report Grouper'!X$10:X$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B17,'Total Adjustments'!W$14:W$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B17,'C Report Grouper'!Y$10:Y$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B17,'Total Adjustments'!X$14:X$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B17,'C Report Grouper'!Z$10:Z$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B17,'Total Adjustments'!Y$14:Y$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B17,'C Report Grouper'!AA$10:AA$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B17,'Total Adjustments'!Z$14:Z$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B17,'C Report Grouper'!AB$10:AB$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B17,'Total Adjustments'!AA$14:AA$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B17,'C Report Grouper'!AC$10:AC$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B17,'Total Adjustments'!AB$14:AB$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B17,'C Report Grouper'!AD$10:AD$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B17,'Total Adjustments'!AC$14:AC$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B17,'C Report Grouper'!AE$10:AE$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B17,'Total Adjustments'!AD$14:AD$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B17,'C Report Grouper'!AF$10:AF$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B17,'Total Adjustments'!AE$14:AE$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B17,'C Report Grouper'!AG$10:AG$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B17,'Total Adjustments'!AF$14:AF$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B17,'C Report Grouper'!AH$10:AH$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B17,'Total Adjustments'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C18,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B18,'C Report Grouper'!E$10:E$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B18,'Total Adjustments'!D$14:D$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B18,'C Report Grouper'!F$10:F$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B18,'Total Adjustments'!E$14:E$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B18,'C Report Grouper'!G$10:G$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B18,'Total Adjustments'!F$14:F$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B18,'C Report Grouper'!H$10:H$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B18,'Total Adjustments'!G$14:G$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B18,'C Report Grouper'!I$10:I$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B18,'Total Adjustments'!H$14:H$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B18,'C Report Grouper'!J$10:J$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B18,'Total Adjustments'!I$14:I$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B18,'C Report Grouper'!K$10:K$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B18,'Total Adjustments'!J$14:J$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B18,'C Report Grouper'!L$10:L$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B18,'Total Adjustments'!K$14:K$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B18,'C Report Grouper'!M$10:M$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B18,'Total Adjustments'!L$14:L$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B18,'C Report Grouper'!N$10:N$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B18,'Total Adjustments'!M$14:M$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B18,'C Report Grouper'!O$10:O$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B18,'Total Adjustments'!N$14:N$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B18,'C Report Grouper'!P$10:P$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B18,'Total Adjustments'!O$14:O$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B18,'C Report Grouper'!Q$10:Q$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B18,'Total Adjustments'!P$14:P$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B18,'C Report Grouper'!R$10:R$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B18,'Total Adjustments'!Q$14:Q$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B18,'C Report Grouper'!S$10:S$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B18,'Total Adjustments'!R$14:R$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B18,'C Report Grouper'!T$10:T$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B18,'Total Adjustments'!S$14:S$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B18,'C Report Grouper'!U$10:U$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B18,'Total Adjustments'!T$14:T$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B18,'C Report Grouper'!V$10:V$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B18,'Total Adjustments'!U$14:U$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B18,'C Report Grouper'!W$10:W$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B18,'Total Adjustments'!V$14:V$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B18,'C Report Grouper'!X$10:X$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B18,'Total Adjustments'!W$14:W$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B18,'C Report Grouper'!Y$10:Y$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B18,'Total Adjustments'!X$14:X$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B18,'C Report Grouper'!Z$10:Z$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B18,'Total Adjustments'!Y$14:Y$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B18,'C Report Grouper'!AA$10:AA$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B18,'Total Adjustments'!Z$14:Z$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B18,'C Report Grouper'!AB$10:AB$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B18,'Total Adjustments'!AA$14:AA$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B18,'C Report Grouper'!AC$10:AC$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B18,'Total Adjustments'!AB$14:AB$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B18,'C Report Grouper'!AD$10:AD$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B18,'Total Adjustments'!AC$14:AC$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B18,'C Report Grouper'!AE$10:AE$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B18,'Total Adjustments'!AD$14:AD$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B18,'C Report Grouper'!AF$10:AF$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B18,'Total Adjustments'!AE$14:AE$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B18,'C Report Grouper'!AG$10:AG$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B18,'Total Adjustments'!AF$14:AF$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B18,'C Report Grouper'!AH$10:AH$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B18,'Total Adjustments'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C19,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B19,'C Report Grouper'!E$10:E$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B19,'Total Adjustments'!D$14:D$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B19,'C Report Grouper'!F$10:F$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B19,'Total Adjustments'!E$14:E$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B19,'C Report Grouper'!G$10:G$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B19,'Total Adjustments'!F$14:F$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B19,'C Report Grouper'!H$10:H$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B19,'Total Adjustments'!G$14:G$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B19,'C Report Grouper'!I$10:I$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B19,'Total Adjustments'!H$14:H$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B19,'C Report Grouper'!J$10:J$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B19,'Total Adjustments'!I$14:I$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B19,'C Report Grouper'!K$10:K$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B19,'Total Adjustments'!J$14:J$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B19,'C Report Grouper'!L$10:L$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B19,'Total Adjustments'!K$14:K$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B19,'C Report Grouper'!M$10:M$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B19,'Total Adjustments'!L$14:L$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B19,'C Report Grouper'!N$10:N$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B19,'Total Adjustments'!M$14:M$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B19,'C Report Grouper'!O$10:O$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B19,'Total Adjustments'!N$14:N$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B19,'C Report Grouper'!P$10:P$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B19,'Total Adjustments'!O$14:O$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B19,'C Report Grouper'!Q$10:Q$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B19,'Total Adjustments'!P$14:P$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B19,'C Report Grouper'!R$10:R$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B19,'Total Adjustments'!Q$14:Q$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B19,'C Report Grouper'!S$10:S$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B19,'Total Adjustments'!R$14:R$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B19,'C Report Grouper'!T$10:T$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B19,'Total Adjustments'!S$14:S$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B19,'C Report Grouper'!U$10:U$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B19,'Total Adjustments'!T$14:T$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B19,'C Report Grouper'!V$10:V$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B19,'Total Adjustments'!U$14:U$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B19,'C Report Grouper'!W$10:W$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B19,'Total Adjustments'!V$14:V$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B19,'C Report Grouper'!X$10:X$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B19,'Total Adjustments'!W$14:W$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B19,'C Report Grouper'!Y$10:Y$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B19,'Total Adjustments'!X$14:X$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B19,'C Report Grouper'!Z$10:Z$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B19,'Total Adjustments'!Y$14:Y$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B19,'C Report Grouper'!AA$10:AA$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B19,'Total Adjustments'!Z$14:Z$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B19,'C Report Grouper'!AB$10:AB$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B19,'Total Adjustments'!AA$14:AA$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B19,'C Report Grouper'!AC$10:AC$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B19,'Total Adjustments'!AB$14:AB$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B19,'C Report Grouper'!AD$10:AD$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B19,'Total Adjustments'!AC$14:AC$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B19,'C Report Grouper'!AE$10:AE$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B19,'Total Adjustments'!AD$14:AD$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B19,'C Report Grouper'!AF$10:AF$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B19,'Total Adjustments'!AE$14:AE$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B19,'C Report Grouper'!AG$10:AG$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B19,'Total Adjustments'!AF$14:AF$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B19,'C Report Grouper'!AH$10:AH$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B19,'Total Adjustments'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C20,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B20,'C Report Grouper'!E$10:E$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B20,'Total Adjustments'!D$14:D$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B20,'C Report Grouper'!F$10:F$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B20,'Total Adjustments'!E$14:E$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B20,'C Report Grouper'!G$10:G$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B20,'Total Adjustments'!F$14:F$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B20,'C Report Grouper'!H$10:H$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B20,'Total Adjustments'!G$14:G$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B20,'C Report Grouper'!I$10:I$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B20,'Total Adjustments'!H$14:H$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B20,'C Report Grouper'!J$10:J$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B20,'Total Adjustments'!I$14:I$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B20,'C Report Grouper'!K$10:K$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B20,'Total Adjustments'!J$14:J$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B20,'C Report Grouper'!L$10:L$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B20,'Total Adjustments'!K$14:K$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B20,'C Report Grouper'!M$10:M$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B20,'Total Adjustments'!L$14:L$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B20,'C Report Grouper'!N$10:N$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B20,'Total Adjustments'!M$14:M$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B20,'C Report Grouper'!O$10:O$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B20,'Total Adjustments'!N$14:N$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B20,'C Report Grouper'!P$10:P$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B20,'Total Adjustments'!O$14:O$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B20,'C Report Grouper'!Q$10:Q$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B20,'Total Adjustments'!P$14:P$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B20,'C Report Grouper'!R$10:R$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B20,'Total Adjustments'!Q$14:Q$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B20,'C Report Grouper'!S$10:S$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B20,'Total Adjustments'!R$14:R$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B20,'C Report Grouper'!T$10:T$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B20,'Total Adjustments'!S$14:S$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B20,'C Report Grouper'!U$10:U$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B20,'Total Adjustments'!T$14:T$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B20,'C Report Grouper'!V$10:V$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B20,'Total Adjustments'!U$14:U$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B20,'C Report Grouper'!W$10:W$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B20,'Total Adjustments'!V$14:V$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B20,'C Report Grouper'!X$10:X$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B20,'Total Adjustments'!W$14:W$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B20,'C Report Grouper'!Y$10:Y$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B20,'Total Adjustments'!X$14:X$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B20,'C Report Grouper'!Z$10:Z$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B20,'Total Adjustments'!Y$14:Y$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B20,'C Report Grouper'!AA$10:AA$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B20,'Total Adjustments'!Z$14:Z$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B20,'C Report Grouper'!AB$10:AB$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B20,'Total Adjustments'!AA$14:AA$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B20,'C Report Grouper'!AC$10:AC$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B20,'Total Adjustments'!AB$14:AB$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B20,'C Report Grouper'!AD$10:AD$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B20,'Total Adjustments'!AC$14:AC$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B20,'C Report Grouper'!AE$10:AE$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B20,'Total Adjustments'!AD$14:AD$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B20,'C Report Grouper'!AF$10:AF$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B20,'Total Adjustments'!AE$14:AE$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B20,'C Report Grouper'!AG$10:AG$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B20,'Total Adjustments'!AF$14:AF$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B20,'C Report Grouper'!AH$10:AH$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B20,'Total Adjustments'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C21,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B21,'C Report Grouper'!E$10:E$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B21,'Total Adjustments'!D$14:D$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B21,'C Report Grouper'!F$10:F$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B21,'Total Adjustments'!E$14:E$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B21,'C Report Grouper'!G$10:G$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B21,'Total Adjustments'!F$14:F$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B21,'C Report Grouper'!H$10:H$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B21,'Total Adjustments'!G$14:G$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B21,'C Report Grouper'!I$10:I$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B21,'Total Adjustments'!H$14:H$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B21,'C Report Grouper'!J$10:J$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B21,'Total Adjustments'!I$14:I$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B21,'C Report Grouper'!K$10:K$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B21,'Total Adjustments'!J$14:J$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B21,'C Report Grouper'!L$10:L$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B21,'Total Adjustments'!K$14:K$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B21,'C Report Grouper'!M$10:M$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B21,'Total Adjustments'!L$14:L$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B21,'C Report Grouper'!N$10:N$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B21,'Total Adjustments'!M$14:M$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B21,'C Report Grouper'!O$10:O$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B21,'Total Adjustments'!N$14:N$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B21,'C Report Grouper'!P$10:P$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B21,'Total Adjustments'!O$14:O$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B21,'C Report Grouper'!Q$10:Q$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B21,'Total Adjustments'!P$14:P$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B21,'C Report Grouper'!R$10:R$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B21,'Total Adjustments'!Q$14:Q$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B21,'C Report Grouper'!S$10:S$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B21,'Total Adjustments'!R$14:R$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B21,'C Report Grouper'!T$10:T$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B21,'Total Adjustments'!S$14:S$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B21,'C Report Grouper'!U$10:U$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B21,'Total Adjustments'!T$14:T$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B21,'C Report Grouper'!V$10:V$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B21,'Total Adjustments'!U$14:U$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B21,'C Report Grouper'!W$10:W$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B21,'Total Adjustments'!V$14:V$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B21,'C Report Grouper'!X$10:X$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B21,'Total Adjustments'!W$14:W$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B21,'C Report Grouper'!Y$10:Y$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B21,'Total Adjustments'!X$14:X$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B21,'C Report Grouper'!Z$10:Z$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B21,'Total Adjustments'!Y$14:Y$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B21,'C Report Grouper'!AA$10:AA$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B21,'Total Adjustments'!Z$14:Z$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B21,'C Report Grouper'!AB$10:AB$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B21,'Total Adjustments'!AA$14:AA$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B21,'C Report Grouper'!AC$10:AC$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B21,'Total Adjustments'!AB$14:AB$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B21,'C Report Grouper'!AD$10:AD$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B21,'Total Adjustments'!AC$14:AC$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B21,'C Report Grouper'!AE$10:AE$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B21,'Total Adjustments'!AD$14:AD$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B21,'C Report Grouper'!AF$10:AF$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B21,'Total Adjustments'!AE$14:AE$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B21,'C Report Grouper'!AG$10:AG$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B21,'Total Adjustments'!AF$14:AF$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B21,'C Report Grouper'!AH$10:AH$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B21,'Total Adjustments'!AG$14:AG$53)","v":0}]
[]
[null,"Medicaid Aggregate - WW only"]
[null,{"$f":"IFERROR(VLOOKUP(C24,'MEG Def'!$A$38:$B$43,2),\"\")","v":"CCO Expenditures"},1,{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B24,'C Report Grouper'!E$10:E$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B24,'Total Adjustments'!D$14:D$53)","v":-5112},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B24,'C Report Grouper'!F$10:F$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B24,'Total Adjustments'!E$14:E$53)","v":-22253},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B24,'C Report Grouper'!G$10:G$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B24,'Total Adjustments'!F$14:F$53)","v":-104421},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B24,'C Report Grouper'!H$10:H$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B24,'Total Adjustments'!G$14:G$53)","v":-24877},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B24,'C Report Grouper'!I$10:I$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B24,'Total Adjustments'!H$14:H$53)","v":5929},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B24,'C Report Grouper'!J$10:J$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B24,'Total Adjustments'!I$14:I$53)","v":893},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B24,'C Report Grouper'!K$10:K$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B24,'Total Adjustments'!J$14:J$53)","v":-232456},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B24,'C Report Grouper'!L$10:L$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B24,'Total Adjustments'!K$14:K$53)","v":738407},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B24,'C Report Grouper'!M$10:M$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B24,'Total Adjustments'!L$14:L$53)","v":7952505},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B24,'C Report Grouper'!N$10:N$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B24,'Total Adjustments'!M$14:M$53)","v":215420665},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B24,'C Report Grouper'!O$10:O$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B24,'Total Adjustments'!N$14:N$53)","v":1552415363},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B24,'C Report Grouper'!P$10:P$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B24,'Total Adjustments'!O$14:O$53)","v":3063508158},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B24,'C Report Grouper'!Q$10:Q$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B24,'Total Adjustments'!P$14:P$53)","v":4379004881},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B24,'C Report Grouper'!R$10:R$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B24,'Total Adjustments'!Q$14:Q$53)","v":6020205621},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B24,'C Report Grouper'!S$10:S$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B24,'Total Adjustments'!R$14:R$53)","v":5700702844},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B24,'C Report Grouper'!T$10:T$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B24,'Total Adjustments'!S$14:S$53)","v":4939638839},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B24,'C Report Grouper'!U$10:U$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B24,'Total Adjustments'!T$14:T$53)","v":5524773752},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B24,'C Report Grouper'!V$10:V$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B24,'Total Adjustments'!U$14:U$53)","v":6584247301},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B24,'C Report Grouper'!W$10:W$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B24,'Total Adjustments'!V$14:V$53)","v":1911604265},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B24,'C Report Grouper'!X$10:X$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B24,'Total Adjustments'!W$14:W$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B24,'C Report Grouper'!Y$10:Y$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B24,'Total Adjustments'!X$14:X$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B24,'C Report Grouper'!Z$10:Z$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B24,'Total Adjustments'!Y$14:Y$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B24,'C Report Grouper'!AA$10:AA$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B24,'Total Adjustments'!Z$14:Z$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B24,'C Report Grouper'!AB$10:AB$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B24,'Total Adjustments'!AA$14:AA$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B24,'C Report Grouper'!AC$10:AC$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B24,'Total Adjustments'!AB$14:AB$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B24,'C Report Grouper'!AD$10:AD$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B24,'Total Adjustments'!AC$14:AC$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B24,'C Report Grouper'!AE$10:AE$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B24,'Total Adjustments'!AD$14:AD$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B24,'C Report Grouper'!AF$10:AF$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B24,'Total Adjustments'!AE$14:AE$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B24,'C Report Grouper'!AG$10:AG$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B24,'Total Adjustments'!AF$14:AF$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B24,'C Report Grouper'!AH$10:AH$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B24,'Total Adjustments'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C25,'MEG Def'!$A$38:$B$43,2),\"\")","v":"DSHP Expenditures"},2,{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B25,'C Report Grouper'!E$10:E$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B25,'Total Adjustments'!D$14:D$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B25,'C Report Grouper'!F$10:F$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B25,'Total Adjustments'!E$14:E$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B25,'C Report Grouper'!G$10:G$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B25,'Total Adjustments'!F$14:F$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B25,'C Report Grouper'!H$10:H$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B25,'Total Adjustments'!G$14:G$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B25,'C Report Grouper'!I$10:I$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B25,'Total Adjustments'!H$14:H$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B25,'C Report Grouper'!J$10:J$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B25,'Total Adjustments'!I$14:I$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B25,'C Report Grouper'!K$10:K$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B25,'Total Adjustments'!J$14:J$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B25,'C Report Grouper'!L$10:L$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B25,'Total Adjustments'!K$14:K$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B25,'C Report Grouper'!M$10:M$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B25,'Total Adjustments'!L$14:L$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B25,'C Report Grouper'!N$10:N$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B25,'Total Adjustments'!M$14:M$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B25,'C Report Grouper'!O$10:O$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B25,'Total Adjustments'!N$14:N$53)","v":237867608},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B25,'C Report Grouper'!P$10:P$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B25,'Total Adjustments'!O$14:O$53)","v":242170762},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B25,'C Report Grouper'!Q$10:Q$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B25,'Total Adjustments'!P$14:P$53)","v":118800628},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B25,'C Report Grouper'!R$10:R$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B25,'Total Adjustments'!Q$14:Q$53)","v":105084504},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B25,'C Report Grouper'!S$10:S$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B25,'Total Adjustments'!R$14:R$53)","v":105535336},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B25,'C Report Grouper'!T$10:T$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B25,'Total Adjustments'!S$14:S$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B25,'C Report Grouper'!U$10:U$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B25,'Total Adjustments'!T$14:T$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B25,'C Report Grouper'!V$10:V$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B25,'Total Adjustments'!U$14:U$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B25,'C Report Grouper'!W$10:W$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B25,'Total Adjustments'!V$14:V$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B25,'C Report Grouper'!X$10:X$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B25,'Total Adjustments'!W$14:W$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B25,'C Report Grouper'!Y$10:Y$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B25,'Total Adjustments'!X$14:X$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B25,'C Report Grouper'!Z$10:Z$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B25,'Total Adjustments'!Y$14:Y$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B25,'C Report Grouper'!AA$10:AA$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B25,'Total Adjustments'!Z$14:Z$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B25,'C Report Grouper'!AB$10:AB$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B25,'Total Adjustments'!AA$14:AA$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B25,'C Report Grouper'!AC$10:AC$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B25,'Total Adjustments'!AB$14:AB$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B25,'C Report Grouper'!AD$10:AD$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B25,'Total Adjustments'!AC$14:AC$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B25,'C Report Grouper'!AE$10:AE$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B25,'Total Adjustments'!AD$14:AD$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B25,'C Report Grouper'!AF$10:AF$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B25,'Total Adjustments'!AE$14:AE$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B25,'C Report Grouper'!AG$10:AG$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B25,'Total Adjustments'!AF$14:AF$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B25,'C Report Grouper'!AH$10:AH$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B25,'Total Adjustments'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C26,'MEG Def'!$A$38:$B$43,2),\"\")","v":"Indian Health Service or tribal health facility expenditures"},3,{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B26,'C Report Grouper'!E$10:E$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B26,'Total Adjustments'!D$14:D$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B26,'C Report Grouper'!F$10:F$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B26,'Total Adjustments'!E$14:E$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B26,'C Report Grouper'!G$10:G$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B26,'Total Adjustments'!F$14:F$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B26,'C Report Grouper'!H$10:H$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B26,'Total Adjustments'!G$14:G$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B26,'C Report Grouper'!I$10:I$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B26,'Total Adjustments'!H$14:H$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B26,'C Report Grouper'!J$10:J$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B26,'Total Adjustments'!I$14:I$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B26,'C Report Grouper'!K$10:K$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B26,'Total Adjustments'!J$14:J$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B26,'C Report Grouper'!L$10:L$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B26,'Total Adjustments'!K$14:K$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B26,'C Report Grouper'!M$10:M$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B26,'Total Adjustments'!L$14:L$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B26,'C Report Grouper'!N$10:N$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B26,'Total Adjustments'!M$14:M$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B26,'C Report Grouper'!O$10:O$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B26,'Total Adjustments'!N$14:N$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B26,'C Report Grouper'!P$10:P$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B26,'Total Adjustments'!O$14:O$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B26,'C Report Grouper'!Q$10:Q$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B26,'Total Adjustments'!P$14:P$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B26,'C Report Grouper'!R$10:R$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B26,'Total Adjustments'!Q$14:Q$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B26,'C Report Grouper'!S$10:S$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B26,'Total Adjustments'!R$14:R$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B26,'C Report Grouper'!T$10:T$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B26,'Total Adjustments'!S$14:S$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B26,'C Report Grouper'!U$10:U$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B26,'Total Adjustments'!T$14:T$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B26,'C Report Grouper'!V$10:V$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B26,'Total Adjustments'!U$14:U$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B26,'C Report Grouper'!W$10:W$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B26,'Total Adjustments'!V$14:V$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B26,'C Report Grouper'!X$10:X$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B26,'Total Adjustments'!W$14:W$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B26,'C Report Grouper'!Y$10:Y$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B26,'Total Adjustments'!X$14:X$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B26,'C Report Grouper'!Z$10:Z$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B26,'Total Adjustments'!Y$14:Y$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B26,'C Report Grouper'!AA$10:AA$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B26,'Total Adjustments'!Z$14:Z$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B26,'C Report Grouper'!AB$10:AB$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B26,'Total Adjustments'!AA$14:AA$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B26,'C Report Grouper'!AC$10:AC$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B26,'Total Adjustments'!AB$14:AB$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B26,'C Report Grouper'!AD$10:AD$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B26,'Total Adjustments'!AC$14:AC$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B26,'C Report Grouper'!AE$10:AE$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B26,'Total Adjustments'!AD$14:AD$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B26,'C Report Grouper'!AF$10:AF$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B26,'Total Adjustments'!AE$14:AE$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B26,'C Report Grouper'!AG$10:AG$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B26,'Total Adjustments'!AF$14:AF$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B26,'C Report Grouper'!AH$10:AH$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B26,'Total Adjustments'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C27,'MEG Def'!$A$38:$B$43,2),\"\")","v":"Hospital Transformation Performance Program"},4,{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B27,'C Report Grouper'!E$10:E$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B27,'Total Adjustments'!D$14:D$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B27,'C Report Grouper'!F$10:F$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B27,'Total Adjustments'!E$14:E$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B27,'C Report Grouper'!G$10:G$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B27,'Total Adjustments'!F$14:F$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B27,'C Report Grouper'!H$10:H$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B27,'Total Adjustments'!G$14:G$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B27,'C Report Grouper'!I$10:I$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B27,'Total Adjustments'!H$14:H$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B27,'C Report Grouper'!J$10:J$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B27,'Total Adjustments'!I$14:I$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B27,'C Report Grouper'!K$10:K$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B27,'Total Adjustments'!J$14:J$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B27,'C Report Grouper'!L$10:L$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B27,'Total Adjustments'!K$14:K$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B27,'C Report Grouper'!M$10:M$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B27,'Total Adjustments'!L$14:L$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B27,'C Report Grouper'!N$10:N$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B27,'Total Adjustments'!M$14:M$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B27,'C Report Grouper'!O$10:O$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B27,'Total Adjustments'!N$14:N$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B27,'C Report Grouper'!P$10:P$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B27,'Total Adjustments'!O$14:O$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B27,'C Report Grouper'!Q$10:Q$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B27,'Total Adjustments'!P$14:P$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B27,'C Report Grouper'!R$10:R$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B27,'Total Adjustments'!Q$14:Q$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B27,'C Report Grouper'!S$10:S$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B27,'Total Adjustments'!R$14:R$53)","v":87482365},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B27,'C Report Grouper'!T$10:T$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B27,'Total Adjustments'!S$14:S$53)","v":89758991},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B27,'C Report Grouper'!U$10:U$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B27,'Total Adjustments'!T$14:T$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B27,'C Report Grouper'!V$10:V$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B27,'Total Adjustments'!U$14:U$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B27,'C Report Grouper'!W$10:W$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B27,'Total Adjustments'!V$14:V$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B27,'C Report Grouper'!X$10:X$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B27,'Total Adjustments'!W$14:W$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B27,'C Report Grouper'!Y$10:Y$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B27,'Total Adjustments'!X$14:X$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B27,'C Report Grouper'!Z$10:Z$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B27,'Total Adjustments'!Y$14:Y$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B27,'C Report Grouper'!AA$10:AA$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B27,'Total Adjustments'!Z$14:Z$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B27,'C Report Grouper'!AB$10:AB$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B27,'Total Adjustments'!AA$14:AA$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B27,'C Report Grouper'!AC$10:AC$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B27,'Total Adjustments'!AB$14:AB$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B27,'C Report Grouper'!AD$10:AD$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B27,'Total Adjustments'!AC$14:AC$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B27,'C Report Grouper'!AE$10:AE$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B27,'Total Adjustments'!AD$14:AD$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B27,'C Report Grouper'!AF$10:AF$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B27,'Total Adjustments'!AE$14:AE$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B27,'C Report Grouper'!AG$10:AG$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B27,'Total Adjustments'!AF$14:AF$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B27,'C Report Grouper'!AH$10:AH$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B27,'Total Adjustments'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C28,'MEG Def'!$A$38:$B$43,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B28,'C Report Grouper'!E$10:E$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B28,'Total Adjustments'!D$14:D$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B28,'C Report Grouper'!F$10:F$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B28,'Total Adjustments'!E$14:E$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B28,'C Report Grouper'!G$10:G$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B28,'Total Adjustments'!F$14:F$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B28,'C Report Grouper'!H$10:H$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B28,'Total Adjustments'!G$14:G$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B28,'C Report Grouper'!I$10:I$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B28,'Total Adjustments'!H$14:H$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B28,'C Report Grouper'!J$10:J$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B28,'Total Adjustments'!I$14:I$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B28,'C Report Grouper'!K$10:K$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B28,'Total Adjustments'!J$14:J$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B28,'C Report Grouper'!L$10:L$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B28,'Total Adjustments'!K$14:K$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B28,'C Report Grouper'!M$10:M$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B28,'Total Adjustments'!L$14:L$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B28,'C Report Grouper'!N$10:N$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B28,'Total Adjustments'!M$14:M$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B28,'C Report Grouper'!O$10:O$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B28,'Total Adjustments'!N$14:N$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B28,'C Report Grouper'!P$10:P$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B28,'Total Adjustments'!O$14:O$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B28,'C Report Grouper'!Q$10:Q$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B28,'Total Adjustments'!P$14:P$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B28,'C Report Grouper'!R$10:R$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B28,'Total Adjustments'!Q$14:Q$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B28,'C Report Grouper'!S$10:S$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B28,'Total Adjustments'!R$14:R$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B28,'C Report Grouper'!T$10:T$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B28,'Total Adjustments'!S$14:S$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B28,'C Report Grouper'!U$10:U$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B28,'Total Adjustments'!T$14:T$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B28,'C Report Grouper'!V$10:V$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B28,'Total Adjustments'!U$14:U$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B28,'C Report Grouper'!W$10:W$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B28,'Total Adjustments'!V$14:V$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B28,'C Report Grouper'!X$10:X$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B28,'Total Adjustments'!W$14:W$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B28,'C Report Grouper'!Y$10:Y$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B28,'Total Adjustments'!X$14:X$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B28,'C Report Grouper'!Z$10:Z$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B28,'Total Adjustments'!Y$14:Y$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B28,'C Report Grouper'!AA$10:AA$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B28,'Total Adjustments'!Z$14:Z$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B28,'C Report Grouper'!AB$10:AB$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B28,'Total Adjustments'!AA$14:AA$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B28,'C Report Grouper'!AC$10:AC$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B28,'Total Adjustments'!AB$14:AB$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B28,'C Report Grouper'!AD$10:AD$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B28,'Total Adjustments'!AC$14:AC$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B28,'C Report Grouper'!AE$10:AE$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B28,'Total Adjustments'!AD$14:AD$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B28,'C Report Grouper'!AF$10:AF$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B28,'Total Adjustments'!AE$14:AE$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B28,'C Report Grouper'!AG$10:AG$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B28,'Total Adjustments'!AF$14:AF$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B28,'C Report Grouper'!AH$10:AH$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B28,'Total Adjustments'!AG$14:AG$53)","v":0}]
[]
[null,"Hypothetical 1 Per Capita"]
[null,{"$f":"IFERROR(VLOOKUP(C31,'MEG Def'!$A$45:$B$48,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B31,'C Report Grouper'!E$10:E$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B31,'Total Adjustments'!D$14:D$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B31,'C Report Grouper'!F$10:F$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B31,'Total Adjustments'!E$14:E$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B31,'C Report Grouper'!G$10:G$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B31,'Total Adjustments'!F$14:F$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B31,'C Report Grouper'!H$10:H$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B31,'Total Adjustments'!G$14:G$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B31,'C Report Grouper'!I$10:I$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B31,'Total Adjustments'!H$14:H$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B31,'C Report Grouper'!J$10:J$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B31,'Total Adjustments'!I$14:I$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B31,'C Report Grouper'!K$10:K$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B31,'Total Adjustments'!J$14:J$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B31,'C Report Grouper'!L$10:L$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B31,'Total Adjustments'!K$14:K$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B31,'C Report Grouper'!M$10:M$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B31,'Total Adjustments'!L$14:L$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B31,'C Report Grouper'!N$10:N$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B31,'Total Adjustments'!M$14:M$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B31,'C Report Grouper'!O$10:O$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B31,'Total Adjustments'!N$14:N$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B31,'C Report Grouper'!P$10:P$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B31,'Total Adjustments'!O$14:O$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B31,'C Report Grouper'!Q$10:Q$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B31,'Total Adjustments'!P$14:P$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B31,'C Report Grouper'!R$10:R$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B31,'Total Adjustments'!Q$14:Q$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B31,'C Report Grouper'!S$10:S$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B31,'Total Adjustments'!R$14:R$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B31,'C Report Grouper'!T$10:T$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B31,'Total Adjustments'!S$14:S$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B31,'C Report Grouper'!U$10:U$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B31,'Total Adjustments'!T$14:T$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B31,'C Report Grouper'!V$10:V$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B31,'Total Adjustments'!U$14:U$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B31,'C Report Grouper'!W$10:W$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B31,'Total Adjustments'!V$14:V$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B31,'C Report Grouper'!X$10:X$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B31,'Total Adjustments'!W$14:W$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B31,'C Report Grouper'!Y$10:Y$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B31,'Total Adjustments'!X$14:X$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B31,'C Report Grouper'!Z$10:Z$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B31,'Total Adjustments'!Y$14:Y$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B31,'C Report Grouper'!AA$10:AA$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B31,'Total Adjustments'!Z$14:Z$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B31,'C Report Grouper'!AB$10:AB$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B31,'Total Adjustments'!AA$14:AA$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B31,'C Report Grouper'!AC$10:AC$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B31,'Total Adjustments'!AB$14:AB$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B31,'C Report Grouper'!AD$10:AD$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B31,'Total Adjustments'!AC$14:AC$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B31,'C Report Grouper'!AE$10:AE$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B31,'Total Adjustments'!AD$14:AD$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B31,'C Report Grouper'!AF$10:AF$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B31,'Total Adjustments'!AE$14:AE$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B31,'C Report Grouper'!AG$10:AG$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B31,'Total Adjustments'!AF$14:AF$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B31,'C Report Grouper'!AH$10:AH$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B31,'Total Adjustments'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C32,'MEG Def'!$A$45:$B$48,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B32,'C Report Grouper'!E$10:E$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B32,'Total Adjustments'!D$14:D$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B32,'C Report Grouper'!F$10:F$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B32,'Total Adjustments'!E$14:E$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B32,'C Report Grouper'!G$10:G$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B32,'Total Adjustments'!F$14:F$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B32,'C Report Grouper'!H$10:H$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B32,'Total Adjustments'!G$14:G$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B32,'C Report Grouper'!I$10:I$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B32,'Total Adjustments'!H$14:H$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B32,'C Report Grouper'!J$10:J$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B32,'Total Adjustments'!I$14:I$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B32,'C Report Grouper'!K$10:K$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B32,'Total Adjustments'!J$14:J$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B32,'C Report Grouper'!L$10:L$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B32,'Total Adjustments'!K$14:K$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B32,'C Report Grouper'!M$10:M$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B32,'Total Adjustments'!L$14:L$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B32,'C Report Grouper'!N$10:N$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B32,'Total Adjustments'!M$14:M$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B32,'C Report Grouper'!O$10:O$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B32,'Total Adjustments'!N$14:N$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B32,'C Report Grouper'!P$10:P$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B32,'Total Adjustments'!O$14:O$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B32,'C Report Grouper'!Q$10:Q$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B32,'Total Adjustments'!P$14:P$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B32,'C Report Grouper'!R$10:R$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B32,'Total Adjustments'!Q$14:Q$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B32,'C Report Grouper'!S$10:S$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B32,'Total Adjustments'!R$14:R$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B32,'C Report Grouper'!T$10:T$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B32,'Total Adjustments'!S$14:S$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B32,'C Report Grouper'!U$10:U$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B32,'Total Adjustments'!T$14:T$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B32,'C Report Grouper'!V$10:V$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B32,'Total Adjustments'!U$14:U$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B32,'C Report Grouper'!W$10:W$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B32,'Total Adjustments'!V$14:V$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B32,'C Report Grouper'!X$10:X$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B32,'Total Adjustments'!W$14:W$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B32,'C Report Grouper'!Y$10:Y$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B32,'Total Adjustments'!X$14:X$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B32,'C Report Grouper'!Z$10:Z$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B32,'Total Adjustments'!Y$14:Y$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B32,'C Report Grouper'!AA$10:AA$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B32,'Total Adjustments'!Z$14:Z$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B32,'C Report Grouper'!AB$10:AB$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B32,'Total Adjustments'!AA$14:AA$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B32,'C Report Grouper'!AC$10:AC$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B32,'Total Adjustments'!AB$14:AB$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B32,'C Report Grouper'!AD$10:AD$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B32,'Total Adjustments'!AC$14:AC$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B32,'C Report Grouper'!AE$10:AE$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B32,'Total Adjustments'!AD$14:AD$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B32,'C Report Grouper'!AF$10:AF$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B32,'Total Adjustments'!AE$14:AE$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B32,'C Report Grouper'!AG$10:AG$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B32,'Total Adjustments'!AF$14:AF$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B32,'C Report Grouper'!AH$10:AH$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B32,'Total Adjustments'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C33,'MEG Def'!$A$45:$B$48,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B33,'C Report Grouper'!E$10:E$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B33,'Total Adjustments'!D$14:D$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B33,'C Report Grouper'!F$10:F$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B33,'Total Adjustments'!E$14:E$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B33,'C Report Grouper'!G$10:G$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B33,'Total Adjustments'!F$14:F$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B33,'C Report Grouper'!H$10:H$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B33,'Total Adjustments'!G$14:G$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B33,'C Report Grouper'!I$10:I$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B33,'Total Adjustments'!H$14:H$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B33,'C Report Grouper'!J$10:J$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B33,'Total Adjustments'!I$14:I$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B33,'C Report Grouper'!K$10:K$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B33,'Total Adjustments'!J$14:J$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B33,'C Report Grouper'!L$10:L$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B33,'Total Adjustments'!K$14:K$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B33,'C Report Grouper'!M$10:M$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B33,'Total Adjustments'!L$14:L$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B33,'C Report Grouper'!N$10:N$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B33,'Total Adjustments'!M$14:M$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B33,'C Report Grouper'!O$10:O$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B33,'Total Adjustments'!N$14:N$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B33,'C Report Grouper'!P$10:P$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B33,'Total Adjustments'!O$14:O$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B33,'C Report Grouper'!Q$10:Q$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B33,'Total Adjustments'!P$14:P$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B33,'C Report Grouper'!R$10:R$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B33,'Total Adjustments'!Q$14:Q$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B33,'C Report Grouper'!S$10:S$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B33,'Total Adjustments'!R$14:R$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B33,'C Report Grouper'!T$10:T$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B33,'Total Adjustments'!S$14:S$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B33,'C Report Grouper'!U$10:U$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B33,'Total Adjustments'!T$14:T$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B33,'C Report Grouper'!V$10:V$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B33,'Total Adjustments'!U$14:U$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B33,'C Report Grouper'!W$10:W$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B33,'Total Adjustments'!V$14:V$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B33,'C Report Grouper'!X$10:X$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B33,'Total Adjustments'!W$14:W$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B33,'C Report Grouper'!Y$10:Y$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B33,'Total Adjustments'!X$14:X$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B33,'C Report Grouper'!Z$10:Z$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B33,'Total Adjustments'!Y$14:Y$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B33,'C Report Grouper'!AA$10:AA$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B33,'Total Adjustments'!Z$14:Z$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B33,'C Report Grouper'!AB$10:AB$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B33,'Total Adjustments'!AA$14:AA$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B33,'C Report Grouper'!AC$10:AC$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B33,'Total Adjustments'!AB$14:AB$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B33,'C Report Grouper'!AD$10:AD$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B33,'Total Adjustments'!AC$14:AC$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B33,'C Report Grouper'!AE$10:AE$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B33,'Total Adjustments'!AD$14:AD$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B33,'C Report Grouper'!AF$10:AF$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B33,'Total Adjustments'!AE$14:AE$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B33,'C Report Grouper'!AG$10:AG$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B33,'Total Adjustments'!AF$14:AF$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B33,'C Report Grouper'!AH$10:AH$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B33,'Total Adjustments'!AG$14:AG$53)","v":0}]
[]
[null,"Hypothetical 1 Aggregate"]
[null,{"$f":"IFERROR(VLOOKUP(C36,'MEG Def'!$A$50:$B$53,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B36,'C Report Grouper'!E$10:E$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B36,'Total Adjustments'!D$14:D$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B36,'C Report Grouper'!F$10:F$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B36,'Total Adjustments'!E$14:E$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B36,'C Report Grouper'!G$10:G$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B36,'Total Adjustments'!F$14:F$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B36,'C Report Grouper'!H$10:H$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B36,'Total Adjustments'!G$14:G$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B36,'C Report Grouper'!I$10:I$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B36,'Total Adjustments'!H$14:H$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B36,'C Report Grouper'!J$10:J$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B36,'Total Adjustments'!I$14:I$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B36,'C Report Grouper'!K$10:K$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B36,'Total Adjustments'!J$14:J$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B36,'C Report Grouper'!L$10:L$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B36,'Total Adjustments'!K$14:K$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B36,'C Report Grouper'!M$10:M$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B36,'Total Adjustments'!L$14:L$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B36,'C Report Grouper'!N$10:N$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B36,'Total Adjustments'!M$14:M$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B36,'C Report Grouper'!O$10:O$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B36,'Total Adjustments'!N$14:N$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B36,'C Report Grouper'!P$10:P$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B36,'Total Adjustments'!O$14:O$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B36,'C Report Grouper'!Q$10:Q$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B36,'Total Adjustments'!P$14:P$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B36,'C Report Grouper'!R$10:R$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B36,'Total Adjustments'!Q$14:Q$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B36,'C Report Grouper'!S$10:S$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B36,'Total Adjustments'!R$14:R$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B36,'C Report Grouper'!T$10:T$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B36,'Total Adjustments'!S$14:S$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B36,'C Report Grouper'!U$10:U$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B36,'Total Adjustments'!T$14:T$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B36,'C Report Grouper'!V$10:V$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B36,'Total Adjustments'!U$14:U$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B36,'C Report Grouper'!W$10:W$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B36,'Total Adjustments'!V$14:V$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B36,'C Report Grouper'!X$10:X$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B36,'Total Adjustments'!W$14:W$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B36,'C Report Grouper'!Y$10:Y$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B36,'Total Adjustments'!X$14:X$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B36,'C Report Grouper'!Z$10:Z$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B36,'Total Adjustments'!Y$14:Y$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B36,'C Report Grouper'!AA$10:AA$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B36,'Total Adjustments'!Z$14:Z$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B36,'C Report Grouper'!AB$10:AB$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B36,'Total Adjustments'!AA$14:AA$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B36,'C Report Grouper'!AC$10:AC$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B36,'Total Adjustments'!AB$14:AB$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B36,'C Report Grouper'!AD$10:AD$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B36,'Total Adjustments'!AC$14:AC$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B36,'C Report Grouper'!AE$10:AE$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B36,'Total Adjustments'!AD$14:AD$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B36,'C Report Grouper'!AF$10:AF$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B36,'Total Adjustments'!AE$14:AE$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B36,'C Report Grouper'!AG$10:AG$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B36,'Total Adjustments'!AF$14:AF$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B36,'C Report Grouper'!AH$10:AH$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B36,'Total Adjustments'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C37,'MEG Def'!$A$50:$B$53,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B37,'C Report Grouper'!E$10:E$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B37,'Total Adjustments'!D$14:D$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B37,'C Report Grouper'!F$10:F$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B37,'Total Adjustments'!E$14:E$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B37,'C Report Grouper'!G$10:G$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B37,'Total Adjustments'!F$14:F$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B37,'C Report Grouper'!H$10:H$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B37,'Total Adjustments'!G$14:G$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B37,'C Report Grouper'!I$10:I$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B37,'Total Adjustments'!H$14:H$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B37,'C Report Grouper'!J$10:J$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B37,'Total Adjustments'!I$14:I$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B37,'C Report Grouper'!K$10:K$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B37,'Total Adjustments'!J$14:J$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B37,'C Report Grouper'!L$10:L$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B37,'Total Adjustments'!K$14:K$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B37,'C Report Grouper'!M$10:M$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B37,'Total Adjustments'!L$14:L$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B37,'C Report Grouper'!N$10:N$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B37,'Total Adjustments'!M$14:M$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B37,'C Report Grouper'!O$10:O$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B37,'Total Adjustments'!N$14:N$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B37,'C Report Grouper'!P$10:P$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B37,'Total Adjustments'!O$14:O$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B37,'C Report Grouper'!Q$10:Q$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B37,'Total Adjustments'!P$14:P$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B37,'C Report Grouper'!R$10:R$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B37,'Total Adjustments'!Q$14:Q$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B37,'C Report Grouper'!S$10:S$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B37,'Total Adjustments'!R$14:R$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B37,'C Report Grouper'!T$10:T$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B37,'Total Adjustments'!S$14:S$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B37,'C Report Grouper'!U$10:U$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B37,'Total Adjustments'!T$14:T$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B37,'C Report Grouper'!V$10:V$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B37,'Total Adjustments'!U$14:U$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B37,'C Report Grouper'!W$10:W$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B37,'Total Adjustments'!V$14:V$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B37,'C Report Grouper'!X$10:X$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B37,'Total Adjustments'!W$14:W$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B37,'C Report Grouper'!Y$10:Y$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B37,'Total Adjustments'!X$14:X$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B37,'C Report Grouper'!Z$10:Z$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B37,'Total Adjustments'!Y$14:Y$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B37,'C Report Grouper'!AA$10:AA$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B37,'Total Adjustments'!Z$14:Z$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B37,'C Report Grouper'!AB$10:AB$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B37,'Total Adjustments'!AA$14:AA$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B37,'C Report Grouper'!AC$10:AC$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B37,'Total Adjustments'!AB$14:AB$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B37,'C Report Grouper'!AD$10:AD$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B37,'Total Adjustments'!AC$14:AC$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B37,'C Report Grouper'!AE$10:AE$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B37,'Total Adjustments'!AD$14:AD$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B37,'C Report Grouper'!AF$10:AF$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B37,'Total Adjustments'!AE$14:AE$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B37,'C Report Grouper'!AG$10:AG$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B37,'Total Adjustments'!AF$14:AF$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B37,'C Report Grouper'!AH$10:AH$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B37,'Total Adjustments'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C38,'MEG Def'!$A$50:$B$53,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B38,'C Report Grouper'!E$10:E$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B38,'Total Adjustments'!D$14:D$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B38,'C Report Grouper'!F$10:F$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B38,'Total Adjustments'!E$14:E$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B38,'C Report Grouper'!G$10:G$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B38,'Total Adjustments'!F$14:F$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B38,'C Report Grouper'!H$10:H$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B38,'Total Adjustments'!G$14:G$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B38,'C Report Grouper'!I$10:I$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B38,'Total Adjustments'!H$14:H$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B38,'C Report Grouper'!J$10:J$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B38,'Total Adjustments'!I$14:I$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B38,'C Report Grouper'!K$10:K$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B38,'Total Adjustments'!J$14:J$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B38,'C Report Grouper'!L$10:L$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B38,'Total Adjustments'!K$14:K$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B38,'C Report Grouper'!M$10:M$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B38,'Total Adjustments'!L$14:L$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B38,'C Report Grouper'!N$10:N$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B38,'Total Adjustments'!M$14:M$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B38,'C Report Grouper'!O$10:O$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B38,'Total Adjustments'!N$14:N$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B38,'C Report Grouper'!P$10:P$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B38,'Total Adjustments'!O$14:O$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B38,'C Report Grouper'!Q$10:Q$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B38,'Total Adjustments'!P$14:P$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B38,'C Report Grouper'!R$10:R$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B38,'Total Adjustments'!Q$14:Q$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B38,'C Report Grouper'!S$10:S$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B38,'Total Adjustments'!R$14:R$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B38,'C Report Grouper'!T$10:T$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B38,'Total Adjustments'!S$14:S$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B38,'C Report Grouper'!U$10:U$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B38,'Total Adjustments'!T$14:T$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B38,'C Report Grouper'!V$10:V$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B38,'Total Adjustments'!U$14:U$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B38,'C Report Grouper'!W$10:W$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B38,'Total Adjustments'!V$14:V$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B38,'C Report Grouper'!X$10:X$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B38,'Total Adjustments'!W$14:W$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B38,'C Report Grouper'!Y$10:Y$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B38,'Total Adjustments'!X$14:X$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B38,'C Report Grouper'!Z$10:Z$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B38,'Total Adjustments'!Y$14:Y$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B38,'C Report Grouper'!AA$10:AA$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B38,'Total Adjustments'!Z$14:Z$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B38,'C Report Grouper'!AB$10:AB$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B38,'Total Adjustments'!AA$14:AA$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B38,'C Report Grouper'!AC$10:AC$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B38,'Total Adjustments'!AB$14:AB$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B38,'C Report Grouper'!AD$10:AD$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B38,'Total Adjustments'!AC$14:AC$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B38,'C Report Grouper'!AE$10:AE$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B38,'Total Adjustments'!AD$14:AD$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B38,'C Report Grouper'!AF$10:AF$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B38,'Total Adjustments'!AE$14:AE$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B38,'C Report Grouper'!AG$10:AG$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B38,'Total Adjustments'!AF$14:AF$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B38,'C Report Grouper'!AH$10:AH$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B38,'Total Adjustments'!AG$14:AG$53)","v":0}]
[]
[null,"Hypothetical 2 Per Capita"]
[null,{"$f":"IFERROR(VLOOKUP(C41,'MEG Def'!$A$55:$B$58,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B41,'C Report Grouper'!E$10:E$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B41,'Total Adjustments'!D$14:D$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B41,'C Report Grouper'!F$10:F$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B41,'Total Adjustments'!E$14:E$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B41,'C Report Grouper'!G$10:G$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B41,'Total Adjustments'!F$14:F$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B41,'C Report Grouper'!H$10:H$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B41,'Total Adjustments'!G$14:G$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B41,'C Report Grouper'!I$10:I$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B41,'Total Adjustments'!H$14:H$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B41,'C Report Grouper'!J$10:J$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B41,'Total Adjustments'!I$14:I$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B41,'C Report Grouper'!K$10:K$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B41,'Total Adjustments'!J$14:J$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B41,'C Report Grouper'!L$10:L$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B41,'Total Adjustments'!K$14:K$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B41,'C Report Grouper'!M$10:M$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B41,'Total Adjustments'!L$14:L$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B41,'C Report Grouper'!N$10:N$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B41,'Total Adjustments'!M$14:M$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B41,'C Report Grouper'!O$10:O$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B41,'Total Adjustments'!N$14:N$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B41,'C Report Grouper'!P$10:P$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B41,'Total Adjustments'!O$14:O$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B41,'C Report Grouper'!Q$10:Q$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B41,'Total Adjustments'!P$14:P$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B41,'C Report Grouper'!R$10:R$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B41,'Total Adjustments'!Q$14:Q$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B41,'C Report Grouper'!S$10:S$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B41,'Total Adjustments'!R$14:R$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B41,'C Report Grouper'!T$10:T$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B41,'Total Adjustments'!S$14:S$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B41,'C Report Grouper'!U$10:U$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B41,'Total Adjustments'!T$14:T$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B41,'C Report Grouper'!V$10:V$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B41,'Total Adjustments'!U$14:U$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B41,'C Report Grouper'!W$10:W$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B41,'Total Adjustments'!V$14:V$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B41,'C Report Grouper'!X$10:X$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B41,'Total Adjustments'!W$14:W$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B41,'C Report Grouper'!Y$10:Y$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B41,'Total Adjustments'!X$14:X$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B41,'C Report Grouper'!Z$10:Z$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B41,'Total Adjustments'!Y$14:Y$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B41,'C Report Grouper'!AA$10:AA$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B41,'Total Adjustments'!Z$14:Z$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B41,'C Report Grouper'!AB$10:AB$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B41,'Total Adjustments'!AA$14:AA$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B41,'C Report Grouper'!AC$10:AC$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B41,'Total Adjustments'!AB$14:AB$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B41,'C Report Grouper'!AD$10:AD$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B41,'Total Adjustments'!AC$14:AC$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B41,'C Report Grouper'!AE$10:AE$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B41,'Total Adjustments'!AD$14:AD$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B41,'C Report Grouper'!AF$10:AF$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B41,'Total Adjustments'!AE$14:AE$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B41,'C Report Grouper'!AG$10:AG$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B41,'Total Adjustments'!AF$14:AF$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B41,'C Report Grouper'!AH$10:AH$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B41,'Total Adjustments'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C42,'MEG Def'!$A$55:$B$58,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B42,'C Report Grouper'!E$10:E$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B42,'Total Adjustments'!D$14:D$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B42,'C Report Grouper'!F$10:F$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B42,'Total Adjustments'!E$14:E$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B42,'C Report Grouper'!G$10:G$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B42,'Total Adjustments'!F$14:F$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B42,'C Report Grouper'!H$10:H$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B42,'Total Adjustments'!G$14:G$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B42,'C Report Grouper'!I$10:I$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B42,'Total Adjustments'!H$14:H$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B42,'C Report Grouper'!J$10:J$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B42,'Total Adjustments'!I$14:I$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B42,'C Report Grouper'!K$10:K$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B42,'Total Adjustments'!J$14:J$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B42,'C Report Grouper'!L$10:L$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B42,'Total Adjustments'!K$14:K$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B42,'C Report Grouper'!M$10:M$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B42,'Total Adjustments'!L$14:L$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B42,'C Report Grouper'!N$10:N$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B42,'Total Adjustments'!M$14:M$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B42,'C Report Grouper'!O$10:O$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B42,'Total Adjustments'!N$14:N$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B42,'C Report Grouper'!P$10:P$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B42,'Total Adjustments'!O$14:O$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B42,'C Report Grouper'!Q$10:Q$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B42,'Total Adjustments'!P$14:P$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B42,'C Report Grouper'!R$10:R$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B42,'Total Adjustments'!Q$14:Q$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B42,'C Report Grouper'!S$10:S$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B42,'Total Adjustments'!R$14:R$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B42,'C Report Grouper'!T$10:T$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B42,'Total Adjustments'!S$14:S$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B42,'C Report Grouper'!U$10:U$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B42,'Total Adjustments'!T$14:T$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B42,'C Report Grouper'!V$10:V$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B42,'Total Adjustments'!U$14:U$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B42,'C Report Grouper'!W$10:W$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B42,'Total Adjustments'!V$14:V$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B42,'C Report Grouper'!X$10:X$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B42,'Total Adjustments'!W$14:W$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B42,'C Report Grouper'!Y$10:Y$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B42,'Total Adjustments'!X$14:X$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B42,'C Report Grouper'!Z$10:Z$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B42,'Total Adjustments'!Y$14:Y$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B42,'C Report Grouper'!AA$10:AA$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B42,'Total Adjustments'!Z$14:Z$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B42,'C Report Grouper'!AB$10:AB$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B42,'Total Adjustments'!AA$14:AA$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B42,'C Report Grouper'!AC$10:AC$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B42,'Total Adjustments'!AB$14:AB$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B42,'C Report Grouper'!AD$10:AD$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B42,'Total Adjustments'!AC$14:AC$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B42,'C Report Grouper'!AE$10:AE$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B42,'Total Adjustments'!AD$14:AD$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B42,'C Report Grouper'!AF$10:AF$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B42,'Total Adjustments'!AE$14:AE$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B42,'C Report Grouper'!AG$10:AG$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B42,'Total Adjustments'!AF$14:AF$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B42,'C Report Grouper'!AH$10:AH$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B42,'Total Adjustments'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C43,'MEG Def'!$A$55:$B$58,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B43,'C Report Grouper'!E$10:E$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B43,'Total Adjustments'!D$14:D$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B43,'C Report Grouper'!F$10:F$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B43,'Total Adjustments'!E$14:E$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B43,'C Report Grouper'!G$10:G$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B43,'Total Adjustments'!F$14:F$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B43,'C Report Grouper'!H$10:H$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B43,'Total Adjustments'!G$14:G$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B43,'C Report Grouper'!I$10:I$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B43,'Total Adjustments'!H$14:H$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B43,'C Report Grouper'!J$10:J$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B43,'Total Adjustments'!I$14:I$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B43,'C Report Grouper'!K$10:K$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B43,'Total Adjustments'!J$14:J$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B43,'C Report Grouper'!L$10:L$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B43,'Total Adjustments'!K$14:K$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B43,'C Report Grouper'!M$10:M$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B43,'Total Adjustments'!L$14:L$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B43,'C Report Grouper'!N$10:N$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B43,'Total Adjustments'!M$14:M$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B43,'C Report Grouper'!O$10:O$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B43,'Total Adjustments'!N$14:N$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B43,'C Report Grouper'!P$10:P$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B43,'Total Adjustments'!O$14:O$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B43,'C Report Grouper'!Q$10:Q$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B43,'Total Adjustments'!P$14:P$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B43,'C Report Grouper'!R$10:R$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B43,'Total Adjustments'!Q$14:Q$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B43,'C Report Grouper'!S$10:S$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B43,'Total Adjustments'!R$14:R$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B43,'C Report Grouper'!T$10:T$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B43,'Total Adjustments'!S$14:S$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B43,'C Report Grouper'!U$10:U$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B43,'Total Adjustments'!T$14:T$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B43,'C Report Grouper'!V$10:V$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B43,'Total Adjustments'!U$14:U$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B43,'C Report Grouper'!W$10:W$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B43,'Total Adjustments'!V$14:V$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B43,'C Report Grouper'!X$10:X$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B43,'Total Adjustments'!W$14:W$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B43,'C Report Grouper'!Y$10:Y$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B43,'Total Adjustments'!X$14:X$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B43,'C Report Grouper'!Z$10:Z$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B43,'Total Adjustments'!Y$14:Y$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B43,'C Report Grouper'!AA$10:AA$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B43,'Total Adjustments'!Z$14:Z$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B43,'C Report Grouper'!AB$10:AB$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B43,'Total Adjustments'!AA$14:AA$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B43,'C Report Grouper'!AC$10:AC$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B43,'Total Adjustments'!AB$14:AB$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B43,'C Report Grouper'!AD$10:AD$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B43,'Total Adjustments'!AC$14:AC$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B43,'C Report Grouper'!AE$10:AE$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B43,'Total Adjustments'!AD$14:AD$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B43,'C Report Grouper'!AF$10:AF$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B43,'Total Adjustments'!AE$14:AE$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B43,'C Report Grouper'!AG$10:AG$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B43,'Total Adjustments'!AF$14:AF$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B43,'C Report Grouper'!AH$10:AH$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B43,'Total Adjustments'!AG$14:AG$53)","v":0}]
[]
[null,"Hypothetical 2 Aggregate"]
[null,{"$f":"IFERROR(VLOOKUP(C46,'MEG Def'!$A$60:$B$63,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B46,'C Report Grouper'!E$10:E$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B46,'Total Adjustments'!D$14:D$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B46,'C Report Grouper'!F$10:F$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B46,'Total Adjustments'!E$14:E$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B46,'C Report Grouper'!G$10:G$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B46,'Total Adjustments'!F$14:F$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B46,'C Report Grouper'!H$10:H$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B46,'Total Adjustments'!G$14:G$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B46,'C Report Grouper'!I$10:I$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B46,'Total Adjustments'!H$14:H$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B46,'C Report Grouper'!J$10:J$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B46,'Total Adjustments'!I$14:I$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B46,'C Report Grouper'!K$10:K$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B46,'Total Adjustments'!J$14:J$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B46,'C Report Grouper'!L$10:L$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B46,'Total Adjustments'!K$14:K$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B46,'C Report Grouper'!M$10:M$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B46,'Total Adjustments'!L$14:L$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B46,'C Report Grouper'!N$10:N$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B46,'Total Adjustments'!M$14:M$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B46,'C Report Grouper'!O$10:O$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B46,'Total Adjustments'!N$14:N$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B46,'C Report Grouper'!P$10:P$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B46,'Total Adjustments'!O$14:O$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B46,'C Report Grouper'!Q$10:Q$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B46,'Total Adjustments'!P$14:P$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B46,'C Report Grouper'!R$10:R$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B46,'Total Adjustments'!Q$14:Q$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B46,'C Report Grouper'!S$10:S$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B46,'Total Adjustments'!R$14:R$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B46,'C Report Grouper'!T$10:T$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B46,'Total Adjustments'!S$14:S$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B46,'C Report Grouper'!U$10:U$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B46,'Total Adjustments'!T$14:T$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B46,'C Report Grouper'!V$10:V$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B46,'Total Adjustments'!U$14:U$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B46,'C Report Grouper'!W$10:W$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B46,'Total Adjustments'!V$14:V$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B46,'C Report Grouper'!X$10:X$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B46,'Total Adjustments'!W$14:W$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B46,'C Report Grouper'!Y$10:Y$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B46,'Total Adjustments'!X$14:X$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B46,'C Report Grouper'!Z$10:Z$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B46,'Total Adjustments'!Y$14:Y$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B46,'C Report Grouper'!AA$10:AA$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B46,'Total Adjustments'!Z$14:Z$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B46,'C Report Grouper'!AB$10:AB$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B46,'Total Adjustments'!AA$14:AA$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B46,'C Report Grouper'!AC$10:AC$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B46,'Total Adjustments'!AB$14:AB$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B46,'C Report Grouper'!AD$10:AD$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B46,'Total Adjustments'!AC$14:AC$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B46,'C Report Grouper'!AE$10:AE$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B46,'Total Adjustments'!AD$14:AD$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B46,'C Report Grouper'!AF$10:AF$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B46,'Total Adjustments'!AE$14:AE$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B46,'C Report Grouper'!AG$10:AG$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B46,'Total Adjustments'!AF$14:AF$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B46,'C Report Grouper'!AH$10:AH$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B46,'Total Adjustments'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C47,'MEG Def'!$A$60:$B$63,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B47,'C Report Grouper'!E$10:E$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B47,'Total Adjustments'!D$14:D$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B47,'C Report Grouper'!F$10:F$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B47,'Total Adjustments'!E$14:E$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B47,'C Report Grouper'!G$10:G$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B47,'Total Adjustments'!F$14:F$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B47,'C Report Grouper'!H$10:H$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B47,'Total Adjustments'!G$14:G$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B47,'C Report Grouper'!I$10:I$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B47,'Total Adjustments'!H$14:H$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B47,'C Report Grouper'!J$10:J$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B47,'Total Adjustments'!I$14:I$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B47,'C Report Grouper'!K$10:K$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B47,'Total Adjustments'!J$14:J$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B47,'C Report Grouper'!L$10:L$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B47,'Total Adjustments'!K$14:K$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B47,'C Report Grouper'!M$10:M$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B47,'Total Adjustments'!L$14:L$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B47,'C Report Grouper'!N$10:N$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B47,'Total Adjustments'!M$14:M$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B47,'C Report Grouper'!O$10:O$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B47,'Total Adjustments'!N$14:N$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B47,'C Report Grouper'!P$10:P$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B47,'Total Adjustments'!O$14:O$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B47,'C Report Grouper'!Q$10:Q$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B47,'Total Adjustments'!P$14:P$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B47,'C Report Grouper'!R$10:R$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B47,'Total Adjustments'!Q$14:Q$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B47,'C Report Grouper'!S$10:S$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B47,'Total Adjustments'!R$14:R$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B47,'C Report Grouper'!T$10:T$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B47,'Total Adjustments'!S$14:S$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B47,'C Report Grouper'!U$10:U$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B47,'Total Adjustments'!T$14:T$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B47,'C Report Grouper'!V$10:V$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B47,'Total Adjustments'!U$14:U$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B47,'C Report Grouper'!W$10:W$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B47,'Total Adjustments'!V$14:V$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B47,'C Report Grouper'!X$10:X$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B47,'Total Adjustments'!W$14:W$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B47,'C Report Grouper'!Y$10:Y$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B47,'Total Adjustments'!X$14:X$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B47,'C Report Grouper'!Z$10:Z$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B47,'Total Adjustments'!Y$14:Y$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B47,'C Report Grouper'!AA$10:AA$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B47,'Total Adjustments'!Z$14:Z$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B47,'C Report Grouper'!AB$10:AB$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B47,'Total Adjustments'!AA$14:AA$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B47,'C Report Grouper'!AC$10:AC$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B47,'Total Adjustments'!AB$14:AB$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B47,'C Report Grouper'!AD$10:AD$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B47,'Total Adjustments'!AC$14:AC$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B47,'C Report Grouper'!AE$10:AE$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B47,'Total Adjustments'!AD$14:AD$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B47,'C Report Grouper'!AF$10:AF$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B47,'Total Adjustments'!AE$14:AE$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B47,'C Report Grouper'!AG$10:AG$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B47,'Total Adjustments'!AF$14:AF$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B47,'C Report Grouper'!AH$10:AH$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B47,'Total Adjustments'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C48,'MEG Def'!$A$60:$B$63,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B48,'C Report Grouper'!E$10:E$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B48,'Total Adjustments'!D$14:D$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B48,'C Report Grouper'!F$10:F$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B48,'Total Adjustments'!E$14:E$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B48,'C Report Grouper'!G$10:G$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B48,'Total Adjustments'!F$14:F$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B48,'C Report Grouper'!H$10:H$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B48,'Total Adjustments'!G$14:G$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B48,'C Report Grouper'!I$10:I$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B48,'Total Adjustments'!H$14:H$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B48,'C Report Grouper'!J$10:J$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B48,'Total Adjustments'!I$14:I$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B48,'C Report Grouper'!K$10:K$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B48,'Total Adjustments'!J$14:J$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B48,'C Report Grouper'!L$10:L$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B48,'Total Adjustments'!K$14:K$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B48,'C Report Grouper'!M$10:M$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B48,'Total Adjustments'!L$14:L$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B48,'C Report Grouper'!N$10:N$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B48,'Total Adjustments'!M$14:M$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B48,'C Report Grouper'!O$10:O$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B48,'Total Adjustments'!N$14:N$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B48,'C Report Grouper'!P$10:P$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B48,'Total Adjustments'!O$14:O$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B48,'C Report Grouper'!Q$10:Q$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B48,'Total Adjustments'!P$14:P$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B48,'C Report Grouper'!R$10:R$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B48,'Total Adjustments'!Q$14:Q$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B48,'C Report Grouper'!S$10:S$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B48,'Total Adjustments'!R$14:R$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B48,'C Report Grouper'!T$10:T$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B48,'Total Adjustments'!S$14:S$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B48,'C Report Grouper'!U$10:U$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B48,'Total Adjustments'!T$14:T$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B48,'C Report Grouper'!V$10:V$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B48,'Total Adjustments'!U$14:U$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B48,'C Report Grouper'!W$10:W$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B48,'Total Adjustments'!V$14:V$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B48,'C Report Grouper'!X$10:X$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B48,'Total Adjustments'!W$14:W$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B48,'C Report Grouper'!Y$10:Y$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B48,'Total Adjustments'!X$14:X$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B48,'C Report Grouper'!Z$10:Z$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B48,'Total Adjustments'!Y$14:Y$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B48,'C Report Grouper'!AA$10:AA$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B48,'Total Adjustments'!Z$14:Z$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B48,'C Report Grouper'!AB$10:AB$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B48,'Total Adjustments'!AA$14:AA$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B48,'C Report Grouper'!AC$10:AC$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B48,'Total Adjustments'!AB$14:AB$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B48,'C Report Grouper'!AD$10:AD$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B48,'Total Adjustments'!AC$14:AC$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B48,'C Report Grouper'!AE$10:AE$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B48,'Total Adjustments'!AD$14:AD$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B48,'C Report Grouper'!AF$10:AF$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B48,'Total Adjustments'!AE$14:AE$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B48,'C Report Grouper'!AG$10:AG$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B48,'Total Adjustments'!AF$14:AF$53)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$10:$B$49,'WW Spending Actual'!$B48,'C Report Grouper'!AH$10:AH$49)+SUMIF('Total Adjustments'!$B$14:$B$53,'WW Spending Actual'!$B48,'Total Adjustments'!AG$14:AG$53)","v":0}]
[]
[null,"TOTAL",null,{"$f":"SUM(D9:D49)","v":-5112},-22253,-104421,-24877,5929,893,-232456,738407,7952505,215420665,1790282971,3305678920,4497805509,6125290125,5893720545,5029397830,5524773752,6584247301,1911604265,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Federal Share"]
[null,null,null,"DEMONSTRATION YEARS (DY)"]
[null,null,null,{"$f":"'DY Def'!B$5","v":1},{"$f":"'DY Def'!C$5","v":2},{"$f":"'DY Def'!D$5","v":3},{"$f":"'DY Def'!E$5","v":4},{"$f":"'DY Def'!F$5","v":5},{"$f":"'DY Def'!G$5","v":6},{"$f":"'DY Def'!H$5","v":7},{"$f":"'DY Def'!I$5","v":8},{"$f":"'DY Def'!J$5","v":9},{"$f":"'DY Def'!K$5","v":10},{"$f":"'DY Def'!L$5","v":11},{"$f":"'DY Def'!M$5","v":12},{"$f":"'DY Def'!N$5","v":13},{"$f":"'DY Def'!O$5","v":14},{"$f":"'DY Def'!P$5","v":15},{"$f":"'DY Def'!Q$5","v":16},{"$f":"'DY Def'!R$5","v":17},{"$f":"'DY Def'!S$5","v":18},{"$f":"'DY Def'!T$5","v":19},{"$f":"'DY Def'!U$5","v":20},{"$f":"'DY Def'!V$5","v":21},{"$f":"'DY Def'!W$5","v":22},{"$f":"'DY Def'!X$5","v":23},{"$f":"'DY Def'!Y$5","v":24},{"$f":"'DY Def'!Z$5","v":25},{"$f":"'DY Def'!AA$5","v":26},{"$f":"'DY Def'!AB$5","v":27},{"$f":"'DY Def'!AC$5","v":28},{"$f":"'DY Def'!AD$5","v":29},{"$f":"'DY Def'!AE$5","v":30}]
[]
[null,"Medicaid Per Capita"]
[null,{"$f":"IFERROR(VLOOKUP(C58,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B58,'C Report Grouper'!E$58:E$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B58,'C Report Grouper'!F$58:F$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B58,'C Report Grouper'!G$58:G$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B58,'C Report Grouper'!H$58:H$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B58,'C Report Grouper'!I$58:I$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B58,'C Report Grouper'!J$58:J$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B58,'C Report Grouper'!K$58:K$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B58,'C Report Grouper'!L$58:L$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B58,'C Report Grouper'!M$58:M$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B58,'C Report Grouper'!N$58:N$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B58,'C Report Grouper'!O$58:O$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B58,'C Report Grouper'!P$58:P$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B58,'C Report Grouper'!Q$58:Q$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B58,'C Report Grouper'!R$58:R$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B58,'C Report Grouper'!S$58:S$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B58,'C Report Grouper'!T$58:T$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B58,'C Report Grouper'!U$58:U$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B58,'C Report Grouper'!V$58:V$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B58,'C Report Grouper'!W$58:W$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B58,'C Report Grouper'!X$58:X$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B58,'C Report Grouper'!Y$58:Y$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B58,'C Report Grouper'!Z$58:Z$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B58,'C Report Grouper'!AA$58:AA$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B58,'C Report Grouper'!AB$58:AB$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B58,'C Report Grouper'!AC$58:AC$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B58,'C Report Grouper'!AD$58:AD$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B58,'C Report Grouper'!AE$58:AE$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B58,'C Report Grouper'!AF$58:AF$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B58,'C Report Grouper'!AG$58:AG$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B58,'C Report Grouper'!AH$58:AH$97)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C59,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B59,'C Report Grouper'!E$58:E$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B59,'C Report Grouper'!F$58:F$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B59,'C Report Grouper'!G$58:G$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B59,'C Report Grouper'!H$58:H$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B59,'C Report Grouper'!I$58:I$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B59,'C Report Grouper'!J$58:J$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B59,'C Report Grouper'!K$58:K$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B59,'C Report Grouper'!L$58:L$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B59,'C Report Grouper'!M$58:M$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B59,'C Report Grouper'!N$58:N$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B59,'C Report Grouper'!O$58:O$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B59,'C Report Grouper'!P$58:P$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B59,'C Report Grouper'!Q$58:Q$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B59,'C Report Grouper'!R$58:R$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B59,'C Report Grouper'!S$58:S$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B59,'C Report Grouper'!T$58:T$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B59,'C Report Grouper'!U$58:U$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B59,'C Report Grouper'!V$58:V$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B59,'C Report Grouper'!W$58:W$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B59,'C Report Grouper'!X$58:X$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B59,'C Report Grouper'!Y$58:Y$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B59,'C Report Grouper'!Z$58:Z$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B59,'C Report Grouper'!AA$58:AA$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B59,'C Report Grouper'!AB$58:AB$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B59,'C Report Grouper'!AC$58:AC$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B59,'C Report Grouper'!AD$58:AD$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B59,'C Report Grouper'!AE$58:AE$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B59,'C Report Grouper'!AF$58:AF$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B59,'C Report Grouper'!AG$58:AG$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B59,'C Report Grouper'!AH$58:AH$97)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C60,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B60,'C Report Grouper'!E$58:E$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B60,'C Report Grouper'!F$58:F$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B60,'C Report Grouper'!G$58:G$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B60,'C Report Grouper'!H$58:H$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B60,'C Report Grouper'!I$58:I$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B60,'C Report Grouper'!J$58:J$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B60,'C Report Grouper'!K$58:K$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B60,'C Report Grouper'!L$58:L$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B60,'C Report Grouper'!M$58:M$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B60,'C Report Grouper'!N$58:N$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B60,'C Report Grouper'!O$58:O$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B60,'C Report Grouper'!P$58:P$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B60,'C Report Grouper'!Q$58:Q$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B60,'C Report Grouper'!R$58:R$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B60,'C Report Grouper'!S$58:S$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B60,'C Report Grouper'!T$58:T$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B60,'C Report Grouper'!U$58:U$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B60,'C Report Grouper'!V$58:V$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B60,'C Report Grouper'!W$58:W$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B60,'C Report Grouper'!X$58:X$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B60,'C Report Grouper'!Y$58:Y$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B60,'C Report Grouper'!Z$58:Z$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B60,'C Report Grouper'!AA$58:AA$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B60,'C Report Grouper'!AB$58:AB$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B60,'C Report Grouper'!AC$58:AC$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B60,'C Report Grouper'!AD$58:AD$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B60,'C Report Grouper'!AE$58:AE$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B60,'C Report Grouper'!AF$58:AF$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B60,'C Report Grouper'!AG$58:AG$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B60,'C Report Grouper'!AH$58:AH$97)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C61,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B61,'C Report Grouper'!E$58:E$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B61,'C Report Grouper'!F$58:F$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B61,'C Report Grouper'!G$58:G$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B61,'C Report Grouper'!H$58:H$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B61,'C Report Grouper'!I$58:I$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B61,'C Report Grouper'!J$58:J$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B61,'C Report Grouper'!K$58:K$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B61,'C Report Grouper'!L$58:L$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B61,'C Report Grouper'!M$58:M$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B61,'C Report Grouper'!N$58:N$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B61,'C Report Grouper'!O$58:O$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B61,'C Report Grouper'!P$58:P$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B61,'C Report Grouper'!Q$58:Q$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B61,'C Report Grouper'!R$58:R$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B61,'C Report Grouper'!S$58:S$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B61,'C Report Grouper'!T$58:T$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B61,'C Report Grouper'!U$58:U$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B61,'C Report Grouper'!V$58:V$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B61,'C Report Grouper'!W$58:W$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B61,'C Report Grouper'!X$58:X$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B61,'C Report Grouper'!Y$58:Y$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B61,'C Report Grouper'!Z$58:Z$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B61,'C Report Grouper'!AA$58:AA$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B61,'C Report Grouper'!AB$58:AB$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B61,'C Report Grouper'!AC$58:AC$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B61,'C Report Grouper'!AD$58:AD$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B61,'C Report Grouper'!AE$58:AE$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B61,'C Report Grouper'!AF$58:AF$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B61,'C Report Grouper'!AG$58:AG$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B61,'C Report Grouper'!AH$58:AH$97)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C62,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B62,'C Report Grouper'!E$58:E$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B62,'C Report Grouper'!F$58:F$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B62,'C Report Grouper'!G$58:G$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B62,'C Report Grouper'!H$58:H$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B62,'C Report Grouper'!I$58:I$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B62,'C Report Grouper'!J$58:J$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B62,'C Report Grouper'!K$58:K$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B62,'C Report Grouper'!L$58:L$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B62,'C Report Grouper'!M$58:M$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B62,'C Report Grouper'!N$58:N$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B62,'C Report Grouper'!O$58:O$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B62,'C Report Grouper'!P$58:P$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B62,'C Report Grouper'!Q$58:Q$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B62,'C Report Grouper'!R$58:R$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B62,'C Report Grouper'!S$58:S$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B62,'C Report Grouper'!T$58:T$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B62,'C Report Grouper'!U$58:U$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B62,'C Report Grouper'!V$58:V$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B62,'C Report Grouper'!W$58:W$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B62,'C Report Grouper'!X$58:X$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B62,'C Report Grouper'!Y$58:Y$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B62,'C Report Grouper'!Z$58:Z$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B62,'C Report Grouper'!AA$58:AA$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B62,'C Report Grouper'!AB$58:AB$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B62,'C Report Grouper'!AC$58:AC$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B62,'C Report Grouper'!AD$58:AD$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B62,'C Report Grouper'!AE$58:AE$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B62,'C Report Grouper'!AF$58:AF$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B62,'C Report Grouper'!AG$58:AG$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B62,'C Report Grouper'!AH$58:AH$97)","v":0}]
[]
[null,"Medicaid Aggregate",null,{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B64,'C Report Grouper'!E$58:E$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B64,'C Report Grouper'!F$58:F$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B64,'C Report Grouper'!G$58:G$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B64,'C Report Grouper'!H$58:H$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B64,'C Report Grouper'!I$58:I$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B64,'C Report Grouper'!J$58:J$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B64,'C Report Grouper'!K$58:K$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B64,'C Report Grouper'!L$58:L$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B64,'C Report Grouper'!M$58:M$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B64,'C Report Grouper'!N$58:N$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B64,'C Report Grouper'!O$58:O$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B64,'C Report Grouper'!P$58:P$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B64,'C Report Grouper'!Q$58:Q$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B64,'C Report Grouper'!R$58:R$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B64,'C Report Grouper'!S$58:S$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B64,'C Report Grouper'!T$58:T$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B64,'C Report Grouper'!U$58:U$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B64,'C Report Grouper'!V$58:V$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B64,'C Report Grouper'!W$58:W$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B64,'C Report Grouper'!X$58:X$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B64,'C Report Grouper'!Y$58:Y$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B64,'C Report Grouper'!Z$58:Z$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B64,'C Report Grouper'!AA$58:AA$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B64,'C Report Grouper'!AB$58:AB$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B64,'C Report Grouper'!AC$58:AC$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B64,'C Report Grouper'!AD$58:AD$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B64,'C Report Grouper'!AE$58:AE$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B64,'C Report Grouper'!AF$58:AF$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B64,'C Report Grouper'!AG$58:AG$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B64,'C Report Grouper'!AH$58:AH$97)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C65,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B65,'C Report Grouper'!E$58:E$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B65,'C Report Grouper'!F$58:F$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B65,'C Report Grouper'!G$58:G$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B65,'C Report Grouper'!H$58:H$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B65,'C Report Grouper'!I$58:I$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B65,'C Report Grouper'!J$58:J$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B65,'C Report Grouper'!K$58:K$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B65,'C Report Grouper'!L$58:L$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B65,'C Report Grouper'!M$58:M$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B65,'C Report Grouper'!N$58:N$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B65,'C Report Grouper'!O$58:O$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B65,'C Report Grouper'!P$58:P$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B65,'C Report Grouper'!Q$58:Q$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B65,'C Report Grouper'!R$58:R$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B65,'C Report Grouper'!S$58:S$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B65,'C Report Grouper'!T$58:T$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B65,'C Report Grouper'!U$58:U$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B65,'C Report Grouper'!V$58:V$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B65,'C Report Grouper'!W$58:W$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B65,'C Report Grouper'!X$58:X$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B65,'C Report Grouper'!Y$58:Y$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B65,'C Report Grouper'!Z$58:Z$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B65,'C Report Grouper'!AA$58:AA$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B65,'C Report Grouper'!AB$58:AB$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B65,'C Report Grouper'!AC$58:AC$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B65,'C Report Grouper'!AD$58:AD$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B65,'C Report Grouper'!AE$58:AE$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B65,'C Report Grouper'!AF$58:AF$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B65,'C Report Grouper'!AG$58:AG$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B65,'C Report Grouper'!AH$58:AH$97)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C66,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B66,'C Report Grouper'!E$58:E$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B66,'C Report Grouper'!F$58:F$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B66,'C Report Grouper'!G$58:G$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B66,'C Report Grouper'!H$58:H$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B66,'C Report Grouper'!I$58:I$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B66,'C Report Grouper'!J$58:J$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B66,'C Report Grouper'!K$58:K$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B66,'C Report Grouper'!L$58:L$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B66,'C Report Grouper'!M$58:M$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B66,'C Report Grouper'!N$58:N$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B66,'C Report Grouper'!O$58:O$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B66,'C Report Grouper'!P$58:P$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B66,'C Report Grouper'!Q$58:Q$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B66,'C Report Grouper'!R$58:R$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B66,'C Report Grouper'!S$58:S$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B66,'C Report Grouper'!T$58:T$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B66,'C Report Grouper'!U$58:U$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B66,'C Report Grouper'!V$58:V$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B66,'C Report Grouper'!W$58:W$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B66,'C Report Grouper'!X$58:X$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B66,'C Report Grouper'!Y$58:Y$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B66,'C Report Grouper'!Z$58:Z$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B66,'C Report Grouper'!AA$58:AA$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B66,'C Report Grouper'!AB$58:AB$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B66,'C Report Grouper'!AC$58:AC$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B66,'C Report Grouper'!AD$58:AD$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B66,'C Report Grouper'!AE$58:AE$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B66,'C Report Grouper'!AF$58:AF$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B66,'C Report Grouper'!AG$58:AG$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B66,'C Report Grouper'!AH$58:AH$97)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C67,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B67,'C Report Grouper'!E$58:E$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B67,'C Report Grouper'!F$58:F$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B67,'C Report Grouper'!G$58:G$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B67,'C Report Grouper'!H$58:H$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B67,'C Report Grouper'!I$58:I$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B67,'C Report Grouper'!J$58:J$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B67,'C Report Grouper'!K$58:K$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B67,'C Report Grouper'!L$58:L$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B67,'C Report Grouper'!M$58:M$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B67,'C Report Grouper'!N$58:N$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B67,'C Report Grouper'!O$58:O$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B67,'C Report Grouper'!P$58:P$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B67,'C Report Grouper'!Q$58:Q$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B67,'C Report Grouper'!R$58:R$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B67,'C Report Grouper'!S$58:S$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B67,'C Report Grouper'!T$58:T$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B67,'C Report Grouper'!U$58:U$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B67,'C Report Grouper'!V$58:V$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B67,'C Report Grouper'!W$58:W$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B67,'C Report Grouper'!X$58:X$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B67,'C Report Grouper'!Y$58:Y$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B67,'C Report Grouper'!Z$58:Z$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B67,'C Report Grouper'!AA$58:AA$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B67,'C Report Grouper'!AB$58:AB$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B67,'C Report Grouper'!AC$58:AC$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B67,'C Report Grouper'!AD$58:AD$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B67,'C Report Grouper'!AE$58:AE$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B67,'C Report Grouper'!AF$58:AF$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B67,'C Report Grouper'!AG$58:AG$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B67,'C Report Grouper'!AH$58:AH$97)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C68,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B68,'C Report Grouper'!E$58:E$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B68,'C Report Grouper'!F$58:F$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B68,'C Report Grouper'!G$58:G$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B68,'C Report Grouper'!H$58:H$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B68,'C Report Grouper'!I$58:I$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B68,'C Report Grouper'!J$58:J$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B68,'C Report Grouper'!K$58:K$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B68,'C Report Grouper'!L$58:L$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B68,'C Report Grouper'!M$58:M$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B68,'C Report Grouper'!N$58:N$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B68,'C Report Grouper'!O$58:O$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B68,'C Report Grouper'!P$58:P$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B68,'C Report Grouper'!Q$58:Q$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B68,'C Report Grouper'!R$58:R$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B68,'C Report Grouper'!S$58:S$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B68,'C Report Grouper'!T$58:T$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B68,'C Report Grouper'!U$58:U$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B68,'C Report Grouper'!V$58:V$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B68,'C Report Grouper'!W$58:W$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B68,'C Report Grouper'!X$58:X$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B68,'C Report Grouper'!Y$58:Y$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B68,'C Report Grouper'!Z$58:Z$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B68,'C Report Grouper'!AA$58:AA$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B68,'C Report Grouper'!AB$58:AB$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B68,'C Report Grouper'!AC$58:AC$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B68,'C Report Grouper'!AD$58:AD$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B68,'C Report Grouper'!AE$58:AE$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B68,'C Report Grouper'!AF$58:AF$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B68,'C Report Grouper'!AG$58:AG$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B68,'C Report Grouper'!AH$58:AH$97)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C69,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B69,'C Report Grouper'!E$58:E$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B69,'C Report Grouper'!F$58:F$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B69,'C Report Grouper'!G$58:G$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B69,'C Report Grouper'!H$58:H$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B69,'C Report Grouper'!I$58:I$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B69,'C Report Grouper'!J$58:J$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B69,'C Report Grouper'!K$58:K$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B69,'C Report Grouper'!L$58:L$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B69,'C Report Grouper'!M$58:M$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B69,'C Report Grouper'!N$58:N$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B69,'C Report Grouper'!O$58:O$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B69,'C Report Grouper'!P$58:P$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B69,'C Report Grouper'!Q$58:Q$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B69,'C Report Grouper'!R$58:R$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B69,'C Report Grouper'!S$58:S$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B69,'C Report Grouper'!T$58:T$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B69,'C Report Grouper'!U$58:U$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B69,'C Report Grouper'!V$58:V$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B69,'C Report Grouper'!W$58:W$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B69,'C Report Grouper'!X$58:X$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B69,'C Report Grouper'!Y$58:Y$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B69,'C Report Grouper'!Z$58:Z$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B69,'C Report Grouper'!AA$58:AA$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B69,'C Report Grouper'!AB$58:AB$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B69,'C Report Grouper'!AC$58:AC$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B69,'C Report Grouper'!AD$58:AD$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B69,'C Report Grouper'!AE$58:AE$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B69,'C Report Grouper'!AF$58:AF$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B69,'C Report Grouper'!AG$58:AG$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B69,'C Report Grouper'!AH$58:AH$97)","v":0}]
[]
[null,"Medicaid Aggregate - WW only",null,{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B71,'C Report Grouper'!E$58:E$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B71,'C Report Grouper'!F$58:F$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B71,'C Report Grouper'!G$58:G$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B71,'C Report Grouper'!H$58:H$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B71,'C Report Grouper'!I$58:I$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B71,'C Report Grouper'!J$58:J$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B71,'C Report Grouper'!K$58:K$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B71,'C Report Grouper'!L$58:L$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B71,'C Report Grouper'!M$58:M$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B71,'C Report Grouper'!N$58:N$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B71,'C Report Grouper'!O$58:O$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B71,'C Report Grouper'!P$58:P$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B71,'C Report Grouper'!Q$58:Q$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B71,'C Report Grouper'!R$58:R$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B71,'C Report Grouper'!S$58:S$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B71,'C Report Grouper'!T$58:T$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B71,'C Report Grouper'!U$58:U$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B71,'C Report Grouper'!V$58:V$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B71,'C Report Grouper'!W$58:W$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B71,'C Report Grouper'!X$58:X$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B71,'C Report Grouper'!Y$58:Y$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B71,'C Report Grouper'!Z$58:Z$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B71,'C Report Grouper'!AA$58:AA$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B71,'C Report Grouper'!AB$58:AB$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B71,'C Report Grouper'!AC$58:AC$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B71,'C Report Grouper'!AD$58:AD$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B71,'C Report Grouper'!AE$58:AE$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B71,'C Report Grouper'!AF$58:AF$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B71,'C Report Grouper'!AG$58:AG$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B71,'C Report Grouper'!AH$58:AH$97)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C72,'MEG Def'!$A$38:$B$43,2),\"\")","v":"CCO Expenditures"},1,{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B72,'C Report Grouper'!E$58:E$97)","v":-3026},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B72,'C Report Grouper'!F$58:F$97)","v":-13565},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B72,'C Report Grouper'!G$58:G$97)","v":-65589},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B72,'C Report Grouper'!H$58:H$97)","v":-15165},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B72,'C Report Grouper'!I$58:I$97)","v":3650},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B72,'C Report Grouper'!J$58:J$97)","v":428},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B72,'C Report Grouper'!K$58:K$97)","v":-138696},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B72,'C Report Grouper'!L$58:L$97)","v":461311},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B72,'C Report Grouper'!M$58:M$97)","v":5039866},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B72,'C Report Grouper'!N$58:N$97)","v":135334274},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B72,'C Report Grouper'!O$58:O$97)","v":969385065},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B72,'C Report Grouper'!P$58:P$97)","v":2068364211},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B72,'C Report Grouper'!Q$58:Q$97)","v":3315204620},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B72,'C Report Grouper'!R$58:R$97)","v":4871632559},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B72,'C Report Grouper'!S$58:S$97)","v":4476518352},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B72,'C Report Grouper'!T$58:T$97)","v":3767030922},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B72,'C Report Grouper'!U$58:U$97)","v":4259113274},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B72,'C Report Grouper'!V$58:V$97)","v":5068619713},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B72,'C Report Grouper'!W$58:W$97)","v":1496120599},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B72,'C Report Grouper'!X$58:X$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B72,'C Report Grouper'!Y$58:Y$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B72,'C Report Grouper'!Z$58:Z$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B72,'C Report Grouper'!AA$58:AA$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B72,'C Report Grouper'!AB$58:AB$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B72,'C Report Grouper'!AC$58:AC$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B72,'C Report Grouper'!AD$58:AD$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B72,'C Report Grouper'!AE$58:AE$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B72,'C Report Grouper'!AF$58:AF$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B72,'C Report Grouper'!AG$58:AG$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B72,'C Report Grouper'!AH$58:AH$97)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C73,'MEG Def'!$A$38:$B$43,2),\"\")","v":"DSHP Expenditures"},2,{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B73,'C Report Grouper'!E$58:E$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B73,'C Report Grouper'!F$58:F$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B73,'C Report Grouper'!G$58:G$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B73,'C Report Grouper'!H$58:H$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B73,'C Report Grouper'!I$58:I$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B73,'C Report Grouper'!J$58:J$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B73,'C Report Grouper'!K$58:K$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B73,'C Report Grouper'!L$58:L$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B73,'C Report Grouper'!M$58:M$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B73,'C Report Grouper'!N$58:N$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B73,'C Report Grouper'!O$58:O$97)","v":148524535},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B73,'C Report Grouper'!P$58:P$97)","v":152388296},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B73,'C Report Grouper'!Q$58:Q$97)","v":75725378},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B73,'C Report Grouper'!R$58:R$97)","v":67557577},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B73,'C Report Grouper'!S$58:S$97)","v":67998746},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B73,'C Report Grouper'!T$58:T$97)","v":1},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B73,'C Report Grouper'!U$58:U$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B73,'C Report Grouper'!V$58:V$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B73,'C Report Grouper'!W$58:W$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B73,'C Report Grouper'!X$58:X$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B73,'C Report Grouper'!Y$58:Y$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B73,'C Report Grouper'!Z$58:Z$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B73,'C Report Grouper'!AA$58:AA$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B73,'C Report Grouper'!AB$58:AB$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B73,'C Report Grouper'!AC$58:AC$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B73,'C Report Grouper'!AD$58:AD$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B73,'C Report Grouper'!AE$58:AE$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B73,'C Report Grouper'!AF$58:AF$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B73,'C Report Grouper'!AG$58:AG$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B73,'C Report Grouper'!AH$58:AH$97)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C74,'MEG Def'!$A$38:$B$43,2),\"\")","v":"Indian Health Service or tribal health facility expenditures"},3,{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B74,'C Report Grouper'!E$58:E$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B74,'C Report Grouper'!F$58:F$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B74,'C Report Grouper'!G$58:G$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B74,'C Report Grouper'!H$58:H$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B74,'C Report Grouper'!I$58:I$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B74,'C Report Grouper'!J$58:J$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B74,'C Report Grouper'!K$58:K$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B74,'C Report Grouper'!L$58:L$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B74,'C Report Grouper'!M$58:M$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B74,'C Report Grouper'!N$58:N$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B74,'C Report Grouper'!O$58:O$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B74,'C Report Grouper'!P$58:P$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B74,'C Report Grouper'!Q$58:Q$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B74,'C Report Grouper'!R$58:R$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B74,'C Report Grouper'!S$58:S$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B74,'C Report Grouper'!T$58:T$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B74,'C Report Grouper'!U$58:U$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B74,'C Report Grouper'!V$58:V$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B74,'C Report Grouper'!W$58:W$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B74,'C Report Grouper'!X$58:X$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B74,'C Report Grouper'!Y$58:Y$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B74,'C Report Grouper'!Z$58:Z$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B74,'C Report Grouper'!AA$58:AA$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B74,'C Report Grouper'!AB$58:AB$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B74,'C Report Grouper'!AC$58:AC$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B74,'C Report Grouper'!AD$58:AD$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B74,'C Report Grouper'!AE$58:AE$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B74,'C Report Grouper'!AF$58:AF$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B74,'C Report Grouper'!AG$58:AG$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B74,'C Report Grouper'!AH$58:AH$97)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C75,'MEG Def'!$A$38:$B$43,2),\"\")","v":"Hospital Transformation Performance Program"},4,{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B75,'C Report Grouper'!E$58:E$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B75,'C Report Grouper'!F$58:F$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B75,'C Report Grouper'!G$58:G$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B75,'C Report Grouper'!H$58:H$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B75,'C Report Grouper'!I$58:I$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B75,'C Report Grouper'!J$58:J$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B75,'C Report Grouper'!K$58:K$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B75,'C Report Grouper'!L$58:L$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B75,'C Report Grouper'!M$58:M$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B75,'C Report Grouper'!N$58:N$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B75,'C Report Grouper'!O$58:O$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B75,'C Report Grouper'!P$58:P$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B75,'C Report Grouper'!Q$58:Q$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B75,'C Report Grouper'!R$58:R$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B75,'C Report Grouper'!S$58:S$97)","v":56399881},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B75,'C Report Grouper'!T$58:T$97)","v":57104670},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B75,'C Report Grouper'!U$58:U$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B75,'C Report Grouper'!V$58:V$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B75,'C Report Grouper'!W$58:W$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B75,'C Report Grouper'!X$58:X$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B75,'C Report Grouper'!Y$58:Y$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B75,'C Report Grouper'!Z$58:Z$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B75,'C Report Grouper'!AA$58:AA$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B75,'C Report Grouper'!AB$58:AB$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B75,'C Report Grouper'!AC$58:AC$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B75,'C Report Grouper'!AD$58:AD$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B75,'C Report Grouper'!AE$58:AE$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B75,'C Report Grouper'!AF$58:AF$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B75,'C Report Grouper'!AG$58:AG$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B75,'C Report Grouper'!AH$58:AH$97)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C76,'MEG Def'!$A$38:$B$43,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B76,'C Report Grouper'!E$58:E$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B76,'C Report Grouper'!F$58:F$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B76,'C Report Grouper'!G$58:G$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B76,'C Report Grouper'!H$58:H$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B76,'C Report Grouper'!I$58:I$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B76,'C Report Grouper'!J$58:J$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B76,'C Report Grouper'!K$58:K$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B76,'C Report Grouper'!L$58:L$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B76,'C Report Grouper'!M$58:M$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B76,'C Report Grouper'!N$58:N$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B76,'C Report Grouper'!O$58:O$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B76,'C Report Grouper'!P$58:P$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B76,'C Report Grouper'!Q$58:Q$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B76,'C Report Grouper'!R$58:R$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B76,'C Report Grouper'!S$58:S$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B76,'C Report Grouper'!T$58:T$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B76,'C Report Grouper'!U$58:U$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B76,'C Report Grouper'!V$58:V$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B76,'C Report Grouper'!W$58:W$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B76,'C Report Grouper'!X$58:X$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B76,'C Report Grouper'!Y$58:Y$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B76,'C Report Grouper'!Z$58:Z$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B76,'C Report Grouper'!AA$58:AA$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B76,'C Report Grouper'!AB$58:AB$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B76,'C Report Grouper'!AC$58:AC$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B76,'C Report Grouper'!AD$58:AD$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B76,'C Report Grouper'!AE$58:AE$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B76,'C Report Grouper'!AF$58:AF$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B76,'C Report Grouper'!AG$58:AG$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B76,'C Report Grouper'!AH$58:AH$97)","v":0}]
[]
[null,"Hypothetical 1 Per Capita",null,{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B78,'C Report Grouper'!E$58:E$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B78,'C Report Grouper'!F$58:F$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B78,'C Report Grouper'!G$58:G$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B78,'C Report Grouper'!H$58:H$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B78,'C Report Grouper'!I$58:I$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B78,'C Report Grouper'!J$58:J$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B78,'C Report Grouper'!K$58:K$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B78,'C Report Grouper'!L$58:L$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B78,'C Report Grouper'!M$58:M$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B78,'C Report Grouper'!N$58:N$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B78,'C Report Grouper'!O$58:O$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B78,'C Report Grouper'!P$58:P$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B78,'C Report Grouper'!Q$58:Q$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B78,'C Report Grouper'!R$58:R$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B78,'C Report Grouper'!S$58:S$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B78,'C Report Grouper'!T$58:T$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B78,'C Report Grouper'!U$58:U$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B78,'C Report Grouper'!V$58:V$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B78,'C Report Grouper'!W$58:W$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B78,'C Report Grouper'!X$58:X$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B78,'C Report Grouper'!Y$58:Y$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B78,'C Report Grouper'!Z$58:Z$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B78,'C Report Grouper'!AA$58:AA$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B78,'C Report Grouper'!AB$58:AB$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B78,'C Report Grouper'!AC$58:AC$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B78,'C Report Grouper'!AD$58:AD$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B78,'C Report Grouper'!AE$58:AE$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B78,'C Report Grouper'!AF$58:AF$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B78,'C Report Grouper'!AG$58:AG$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B78,'C Report Grouper'!AH$58:AH$97)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C79,'MEG Def'!$A$45:$B$48,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B79,'C Report Grouper'!E$58:E$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B79,'C Report Grouper'!F$58:F$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B79,'C Report Grouper'!G$58:G$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B79,'C Report Grouper'!H$58:H$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B79,'C Report Grouper'!I$58:I$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B79,'C Report Grouper'!J$58:J$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B79,'C Report Grouper'!K$58:K$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B79,'C Report Grouper'!L$58:L$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B79,'C Report Grouper'!M$58:M$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B79,'C Report Grouper'!N$58:N$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B79,'C Report Grouper'!O$58:O$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B79,'C Report Grouper'!P$58:P$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B79,'C Report Grouper'!Q$58:Q$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B79,'C Report Grouper'!R$58:R$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B79,'C Report Grouper'!S$58:S$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B79,'C Report Grouper'!T$58:T$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B79,'C Report Grouper'!U$58:U$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B79,'C Report Grouper'!V$58:V$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B79,'C Report Grouper'!W$58:W$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B79,'C Report Grouper'!X$58:X$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B79,'C Report Grouper'!Y$58:Y$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B79,'C Report Grouper'!Z$58:Z$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B79,'C Report Grouper'!AA$58:AA$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B79,'C Report Grouper'!AB$58:AB$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B79,'C Report Grouper'!AC$58:AC$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B79,'C Report Grouper'!AD$58:AD$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B79,'C Report Grouper'!AE$58:AE$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B79,'C Report Grouper'!AF$58:AF$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B79,'C Report Grouper'!AG$58:AG$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B79,'C Report Grouper'!AH$58:AH$97)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C80,'MEG Def'!$A$45:$B$48,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B80,'C Report Grouper'!E$58:E$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B80,'C Report Grouper'!F$58:F$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B80,'C Report Grouper'!G$58:G$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B80,'C Report Grouper'!H$58:H$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B80,'C Report Grouper'!I$58:I$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B80,'C Report Grouper'!J$58:J$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B80,'C Report Grouper'!K$58:K$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B80,'C Report Grouper'!L$58:L$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B80,'C Report Grouper'!M$58:M$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B80,'C Report Grouper'!N$58:N$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B80,'C Report Grouper'!O$58:O$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B80,'C Report Grouper'!P$58:P$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B80,'C Report Grouper'!Q$58:Q$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B80,'C Report Grouper'!R$58:R$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B80,'C Report Grouper'!S$58:S$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B80,'C Report Grouper'!T$58:T$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B80,'C Report Grouper'!U$58:U$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B80,'C Report Grouper'!V$58:V$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B80,'C Report Grouper'!W$58:W$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B80,'C Report Grouper'!X$58:X$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B80,'C Report Grouper'!Y$58:Y$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B80,'C Report Grouper'!Z$58:Z$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B80,'C Report Grouper'!AA$58:AA$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B80,'C Report Grouper'!AB$58:AB$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B80,'C Report Grouper'!AC$58:AC$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B80,'C Report Grouper'!AD$58:AD$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B80,'C Report Grouper'!AE$58:AE$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B80,'C Report Grouper'!AF$58:AF$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B80,'C Report Grouper'!AG$58:AG$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B80,'C Report Grouper'!AH$58:AH$97)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C81,'MEG Def'!$A$45:$B$48,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B81,'C Report Grouper'!E$58:E$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B81,'C Report Grouper'!F$58:F$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B81,'C Report Grouper'!G$58:G$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B81,'C Report Grouper'!H$58:H$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B81,'C Report Grouper'!I$58:I$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B81,'C Report Grouper'!J$58:J$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B81,'C Report Grouper'!K$58:K$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B81,'C Report Grouper'!L$58:L$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B81,'C Report Grouper'!M$58:M$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B81,'C Report Grouper'!N$58:N$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B81,'C Report Grouper'!O$58:O$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B81,'C Report Grouper'!P$58:P$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B81,'C Report Grouper'!Q$58:Q$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B81,'C Report Grouper'!R$58:R$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B81,'C Report Grouper'!S$58:S$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B81,'C Report Grouper'!T$58:T$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B81,'C Report Grouper'!U$58:U$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B81,'C Report Grouper'!V$58:V$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B81,'C Report Grouper'!W$58:W$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B81,'C Report Grouper'!X$58:X$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B81,'C Report Grouper'!Y$58:Y$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B81,'C Report Grouper'!Z$58:Z$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B81,'C Report Grouper'!AA$58:AA$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B81,'C Report Grouper'!AB$58:AB$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B81,'C Report Grouper'!AC$58:AC$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B81,'C Report Grouper'!AD$58:AD$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B81,'C Report Grouper'!AE$58:AE$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B81,'C Report Grouper'!AF$58:AF$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B81,'C Report Grouper'!AG$58:AG$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B81,'C Report Grouper'!AH$58:AH$97)","v":0}]
[null,null,null,{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B82,'C Report Grouper'!E$58:E$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B82,'C Report Grouper'!F$58:F$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B82,'C Report Grouper'!G$58:G$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B82,'C Report Grouper'!H$58:H$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B82,'C Report Grouper'!I$58:I$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B82,'C Report Grouper'!J$58:J$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B82,'C Report Grouper'!K$58:K$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B82,'C Report Grouper'!L$58:L$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B82,'C Report Grouper'!M$58:M$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B82,'C Report Grouper'!N$58:N$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B82,'C Report Grouper'!O$58:O$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B82,'C Report Grouper'!P$58:P$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B82,'C Report Grouper'!Q$58:Q$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B82,'C Report Grouper'!R$58:R$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B82,'C Report Grouper'!S$58:S$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B82,'C Report Grouper'!T$58:T$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B82,'C Report Grouper'!U$58:U$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B82,'C Report Grouper'!V$58:V$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B82,'C Report Grouper'!W$58:W$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B82,'C Report Grouper'!X$58:X$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B82,'C Report Grouper'!Y$58:Y$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B82,'C Report Grouper'!Z$58:Z$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B82,'C Report Grouper'!AA$58:AA$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B82,'C Report Grouper'!AB$58:AB$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B82,'C Report Grouper'!AC$58:AC$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B82,'C Report Grouper'!AD$58:AD$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B82,'C Report Grouper'!AE$58:AE$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B82,'C Report Grouper'!AF$58:AF$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B82,'C Report Grouper'!AG$58:AG$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B82,'C Report Grouper'!AH$58:AH$97)","v":0}]
[null,"Hypothetical 1 Aggregate",null,{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B83,'C Report Grouper'!E$58:E$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B83,'C Report Grouper'!F$58:F$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B83,'C Report Grouper'!G$58:G$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B83,'C Report Grouper'!H$58:H$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B83,'C Report Grouper'!I$58:I$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B83,'C Report Grouper'!J$58:J$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B83,'C Report Grouper'!K$58:K$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B83,'C Report Grouper'!L$58:L$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B83,'C Report Grouper'!M$58:M$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B83,'C Report Grouper'!N$58:N$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B83,'C Report Grouper'!O$58:O$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B83,'C Report Grouper'!P$58:P$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B83,'C Report Grouper'!Q$58:Q$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B83,'C Report Grouper'!R$58:R$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B83,'C Report Grouper'!S$58:S$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B83,'C Report Grouper'!T$58:T$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B83,'C Report Grouper'!U$58:U$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B83,'C Report Grouper'!V$58:V$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B83,'C Report Grouper'!W$58:W$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B83,'C Report Grouper'!X$58:X$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B83,'C Report Grouper'!Y$58:Y$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B83,'C Report Grouper'!Z$58:Z$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B83,'C Report Grouper'!AA$58:AA$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B83,'C Report Grouper'!AB$58:AB$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B83,'C Report Grouper'!AC$58:AC$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B83,'C Report Grouper'!AD$58:AD$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B83,'C Report Grouper'!AE$58:AE$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B83,'C Report Grouper'!AF$58:AF$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B83,'C Report Grouper'!AG$58:AG$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B83,'C Report Grouper'!AH$58:AH$97)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C84,'MEG Def'!$A$50:$B$53,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B84,'C Report Grouper'!E$58:E$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B84,'C Report Grouper'!F$58:F$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B84,'C Report Grouper'!G$58:G$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B84,'C Report Grouper'!H$58:H$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B84,'C Report Grouper'!I$58:I$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B84,'C Report Grouper'!J$58:J$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B84,'C Report Grouper'!K$58:K$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B84,'C Report Grouper'!L$58:L$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B84,'C Report Grouper'!M$58:M$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B84,'C Report Grouper'!N$58:N$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B84,'C Report Grouper'!O$58:O$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B84,'C Report Grouper'!P$58:P$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B84,'C Report Grouper'!Q$58:Q$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B84,'C Report Grouper'!R$58:R$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B84,'C Report Grouper'!S$58:S$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B84,'C Report Grouper'!T$58:T$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B84,'C Report Grouper'!U$58:U$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B84,'C Report Grouper'!V$58:V$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B84,'C Report Grouper'!W$58:W$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B84,'C Report Grouper'!X$58:X$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B84,'C Report Grouper'!Y$58:Y$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B84,'C Report Grouper'!Z$58:Z$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B84,'C Report Grouper'!AA$58:AA$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B84,'C Report Grouper'!AB$58:AB$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B84,'C Report Grouper'!AC$58:AC$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B84,'C Report Grouper'!AD$58:AD$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B84,'C Report Grouper'!AE$58:AE$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B84,'C Report Grouper'!AF$58:AF$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B84,'C Report Grouper'!AG$58:AG$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B84,'C Report Grouper'!AH$58:AH$97)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C85,'MEG Def'!$A$50:$B$53,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B85,'C Report Grouper'!E$58:E$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B85,'C Report Grouper'!F$58:F$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B85,'C Report Grouper'!G$58:G$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B85,'C Report Grouper'!H$58:H$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B85,'C Report Grouper'!I$58:I$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B85,'C Report Grouper'!J$58:J$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B85,'C Report Grouper'!K$58:K$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B85,'C Report Grouper'!L$58:L$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B85,'C Report Grouper'!M$58:M$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B85,'C Report Grouper'!N$58:N$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B85,'C Report Grouper'!O$58:O$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B85,'C Report Grouper'!P$58:P$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B85,'C Report Grouper'!Q$58:Q$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B85,'C Report Grouper'!R$58:R$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B85,'C Report Grouper'!S$58:S$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B85,'C Report Grouper'!T$58:T$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B85,'C Report Grouper'!U$58:U$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B85,'C Report Grouper'!V$58:V$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B85,'C Report Grouper'!W$58:W$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B85,'C Report Grouper'!X$58:X$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B85,'C Report Grouper'!Y$58:Y$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B85,'C Report Grouper'!Z$58:Z$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B85,'C Report Grouper'!AA$58:AA$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B85,'C Report Grouper'!AB$58:AB$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B85,'C Report Grouper'!AC$58:AC$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B85,'C Report Grouper'!AD$58:AD$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B85,'C Report Grouper'!AE$58:AE$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B85,'C Report Grouper'!AF$58:AF$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B85,'C Report Grouper'!AG$58:AG$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B85,'C Report Grouper'!AH$58:AH$97)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C86,'MEG Def'!$A$50:$B$53,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B86,'C Report Grouper'!E$58:E$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B86,'C Report Grouper'!F$58:F$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B86,'C Report Grouper'!G$58:G$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B86,'C Report Grouper'!H$58:H$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B86,'C Report Grouper'!I$58:I$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B86,'C Report Grouper'!J$58:J$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B86,'C Report Grouper'!K$58:K$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B86,'C Report Grouper'!L$58:L$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B86,'C Report Grouper'!M$58:M$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B86,'C Report Grouper'!N$58:N$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B86,'C Report Grouper'!O$58:O$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B86,'C Report Grouper'!P$58:P$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B86,'C Report Grouper'!Q$58:Q$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B86,'C Report Grouper'!R$58:R$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B86,'C Report Grouper'!S$58:S$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B86,'C Report Grouper'!T$58:T$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B86,'C Report Grouper'!U$58:U$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B86,'C Report Grouper'!V$58:V$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B86,'C Report Grouper'!W$58:W$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B86,'C Report Grouper'!X$58:X$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B86,'C Report Grouper'!Y$58:Y$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B86,'C Report Grouper'!Z$58:Z$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B86,'C Report Grouper'!AA$58:AA$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B86,'C Report Grouper'!AB$58:AB$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B86,'C Report Grouper'!AC$58:AC$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B86,'C Report Grouper'!AD$58:AD$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B86,'C Report Grouper'!AE$58:AE$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B86,'C Report Grouper'!AF$58:AF$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B86,'C Report Grouper'!AG$58:AG$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B86,'C Report Grouper'!AH$58:AH$97)","v":0}]
[]
[null,"Hypothetical 2 Per Capita",null,{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B88,'C Report Grouper'!E$58:E$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B88,'C Report Grouper'!F$58:F$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B88,'C Report Grouper'!G$58:G$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B88,'C Report Grouper'!H$58:H$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B88,'C Report Grouper'!I$58:I$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B88,'C Report Grouper'!J$58:J$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B88,'C Report Grouper'!K$58:K$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B88,'C Report Grouper'!L$58:L$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B88,'C Report Grouper'!M$58:M$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B88,'C Report Grouper'!N$58:N$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B88,'C Report Grouper'!O$58:O$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B88,'C Report Grouper'!P$58:P$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B88,'C Report Grouper'!Q$58:Q$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B88,'C Report Grouper'!R$58:R$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B88,'C Report Grouper'!S$58:S$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B88,'C Report Grouper'!T$58:T$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B88,'C Report Grouper'!U$58:U$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B88,'C Report Grouper'!V$58:V$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B88,'C Report Grouper'!W$58:W$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B88,'C Report Grouper'!X$58:X$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B88,'C Report Grouper'!Y$58:Y$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B88,'C Report Grouper'!Z$58:Z$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B88,'C Report Grouper'!AA$58:AA$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B88,'C Report Grouper'!AB$58:AB$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B88,'C Report Grouper'!AC$58:AC$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B88,'C Report Grouper'!AD$58:AD$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B88,'C Report Grouper'!AE$58:AE$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B88,'C Report Grouper'!AF$58:AF$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B88,'C Report Grouper'!AG$58:AG$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B88,'C Report Grouper'!AH$58:AH$97)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C89,'MEG Def'!$A$55:$B$58,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B89,'C Report Grouper'!E$58:E$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B89,'C Report Grouper'!F$58:F$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B89,'C Report Grouper'!G$58:G$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B89,'C Report Grouper'!H$58:H$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B89,'C Report Grouper'!I$58:I$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B89,'C Report Grouper'!J$58:J$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B89,'C Report Grouper'!K$58:K$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B89,'C Report Grouper'!L$58:L$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B89,'C Report Grouper'!M$58:M$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B89,'C Report Grouper'!N$58:N$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B89,'C Report Grouper'!O$58:O$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B89,'C Report Grouper'!P$58:P$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B89,'C Report Grouper'!Q$58:Q$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B89,'C Report Grouper'!R$58:R$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B89,'C Report Grouper'!S$58:S$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B89,'C Report Grouper'!T$58:T$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B89,'C Report Grouper'!U$58:U$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B89,'C Report Grouper'!V$58:V$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B89,'C Report Grouper'!W$58:W$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B89,'C Report Grouper'!X$58:X$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B89,'C Report Grouper'!Y$58:Y$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B89,'C Report Grouper'!Z$58:Z$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B89,'C Report Grouper'!AA$58:AA$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B89,'C Report Grouper'!AB$58:AB$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B89,'C Report Grouper'!AC$58:AC$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B89,'C Report Grouper'!AD$58:AD$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B89,'C Report Grouper'!AE$58:AE$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B89,'C Report Grouper'!AF$58:AF$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B89,'C Report Grouper'!AG$58:AG$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B89,'C Report Grouper'!AH$58:AH$97)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C90,'MEG Def'!$A$55:$B$58,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B90,'C Report Grouper'!E$58:E$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B90,'C Report Grouper'!F$58:F$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B90,'C Report Grouper'!G$58:G$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B90,'C Report Grouper'!H$58:H$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B90,'C Report Grouper'!I$58:I$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B90,'C Report Grouper'!J$58:J$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B90,'C Report Grouper'!K$58:K$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B90,'C Report Grouper'!L$58:L$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B90,'C Report Grouper'!M$58:M$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B90,'C Report Grouper'!N$58:N$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B90,'C Report Grouper'!O$58:O$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B90,'C Report Grouper'!P$58:P$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B90,'C Report Grouper'!Q$58:Q$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B90,'C Report Grouper'!R$58:R$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B90,'C Report Grouper'!S$58:S$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B90,'C Report Grouper'!T$58:T$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B90,'C Report Grouper'!U$58:U$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B90,'C Report Grouper'!V$58:V$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B90,'C Report Grouper'!W$58:W$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B90,'C Report Grouper'!X$58:X$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B90,'C Report Grouper'!Y$58:Y$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B90,'C Report Grouper'!Z$58:Z$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B90,'C Report Grouper'!AA$58:AA$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B90,'C Report Grouper'!AB$58:AB$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B90,'C Report Grouper'!AC$58:AC$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B90,'C Report Grouper'!AD$58:AD$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B90,'C Report Grouper'!AE$58:AE$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B90,'C Report Grouper'!AF$58:AF$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B90,'C Report Grouper'!AG$58:AG$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B90,'C Report Grouper'!AH$58:AH$97)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C91,'MEG Def'!$A$55:$B$58,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B91,'C Report Grouper'!E$58:E$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B91,'C Report Grouper'!F$58:F$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B91,'C Report Grouper'!G$58:G$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B91,'C Report Grouper'!H$58:H$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B91,'C Report Grouper'!I$58:I$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B91,'C Report Grouper'!J$58:J$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B91,'C Report Grouper'!K$58:K$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B91,'C Report Grouper'!L$58:L$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B91,'C Report Grouper'!M$58:M$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B91,'C Report Grouper'!N$58:N$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B91,'C Report Grouper'!O$58:O$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B91,'C Report Grouper'!P$58:P$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B91,'C Report Grouper'!Q$58:Q$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B91,'C Report Grouper'!R$58:R$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B91,'C Report Grouper'!S$58:S$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B91,'C Report Grouper'!T$58:T$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B91,'C Report Grouper'!U$58:U$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B91,'C Report Grouper'!V$58:V$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B91,'C Report Grouper'!W$58:W$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B91,'C Report Grouper'!X$58:X$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B91,'C Report Grouper'!Y$58:Y$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B91,'C Report Grouper'!Z$58:Z$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B91,'C Report Grouper'!AA$58:AA$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B91,'C Report Grouper'!AB$58:AB$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B91,'C Report Grouper'!AC$58:AC$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B91,'C Report Grouper'!AD$58:AD$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B91,'C Report Grouper'!AE$58:AE$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B91,'C Report Grouper'!AF$58:AF$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B91,'C Report Grouper'!AG$58:AG$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B91,'C Report Grouper'!AH$58:AH$97)","v":0}]
[null,null,null,{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B92,'C Report Grouper'!E$58:E$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B92,'C Report Grouper'!F$58:F$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B92,'C Report Grouper'!G$58:G$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B92,'C Report Grouper'!H$58:H$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B92,'C Report Grouper'!I$58:I$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B92,'C Report Grouper'!J$58:J$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B92,'C Report Grouper'!K$58:K$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B92,'C Report Grouper'!L$58:L$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B92,'C Report Grouper'!M$58:M$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B92,'C Report Grouper'!N$58:N$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B92,'C Report Grouper'!O$58:O$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B92,'C Report Grouper'!P$58:P$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B92,'C Report Grouper'!Q$58:Q$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B92,'C Report Grouper'!R$58:R$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B92,'C Report Grouper'!S$58:S$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B92,'C Report Grouper'!T$58:T$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B92,'C Report Grouper'!U$58:U$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B92,'C Report Grouper'!V$58:V$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B92,'C Report Grouper'!W$58:W$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B92,'C Report Grouper'!X$58:X$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B92,'C Report Grouper'!Y$58:Y$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B92,'C Report Grouper'!Z$58:Z$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B92,'C Report Grouper'!AA$58:AA$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B92,'C Report Grouper'!AB$58:AB$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B92,'C Report Grouper'!AC$58:AC$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B92,'C Report Grouper'!AD$58:AD$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B92,'C Report Grouper'!AE$58:AE$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B92,'C Report Grouper'!AF$58:AF$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B92,'C Report Grouper'!AG$58:AG$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B92,'C Report Grouper'!AH$58:AH$97)","v":0}]
[null,"Hypothetical 2 Aggregate",null,{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B93,'C Report Grouper'!E$58:E$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B93,'C Report Grouper'!F$58:F$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B93,'C Report Grouper'!G$58:G$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B93,'C Report Grouper'!H$58:H$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B93,'C Report Grouper'!I$58:I$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B93,'C Report Grouper'!J$58:J$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B93,'C Report Grouper'!K$58:K$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B93,'C Report Grouper'!L$58:L$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B93,'C Report Grouper'!M$58:M$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B93,'C Report Grouper'!N$58:N$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B93,'C Report Grouper'!O$58:O$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B93,'C Report Grouper'!P$58:P$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B93,'C Report Grouper'!Q$58:Q$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B93,'C Report Grouper'!R$58:R$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B93,'C Report Grouper'!S$58:S$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B93,'C Report Grouper'!T$58:T$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B93,'C Report Grouper'!U$58:U$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B93,'C Report Grouper'!V$58:V$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B93,'C Report Grouper'!W$58:W$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B93,'C Report Grouper'!X$58:X$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B93,'C Report Grouper'!Y$58:Y$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B93,'C Report Grouper'!Z$58:Z$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B93,'C Report Grouper'!AA$58:AA$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B93,'C Report Grouper'!AB$58:AB$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B93,'C Report Grouper'!AC$58:AC$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B93,'C Report Grouper'!AD$58:AD$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B93,'C Report Grouper'!AE$58:AE$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B93,'C Report Grouper'!AF$58:AF$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B93,'C Report Grouper'!AG$58:AG$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B93,'C Report Grouper'!AH$58:AH$97)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C94,'MEG Def'!$A$60:$B$63,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B94,'C Report Grouper'!E$58:E$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B94,'C Report Grouper'!F$58:F$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B94,'C Report Grouper'!G$58:G$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B94,'C Report Grouper'!H$58:H$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B94,'C Report Grouper'!I$58:I$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B94,'C Report Grouper'!J$58:J$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B94,'C Report Grouper'!K$58:K$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B94,'C Report Grouper'!L$58:L$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B94,'C Report Grouper'!M$58:M$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B94,'C Report Grouper'!N$58:N$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B94,'C Report Grouper'!O$58:O$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B94,'C Report Grouper'!P$58:P$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B94,'C Report Grouper'!Q$58:Q$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B94,'C Report Grouper'!R$58:R$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B94,'C Report Grouper'!S$58:S$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B94,'C Report Grouper'!T$58:T$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B94,'C Report Grouper'!U$58:U$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B94,'C Report Grouper'!V$58:V$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B94,'C Report Grouper'!W$58:W$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B94,'C Report Grouper'!X$58:X$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B94,'C Report Grouper'!Y$58:Y$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B94,'C Report Grouper'!Z$58:Z$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B94,'C Report Grouper'!AA$58:AA$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B94,'C Report Grouper'!AB$58:AB$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B94,'C Report Grouper'!AC$58:AC$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B94,'C Report Grouper'!AD$58:AD$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B94,'C Report Grouper'!AE$58:AE$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B94,'C Report Grouper'!AF$58:AF$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B94,'C Report Grouper'!AG$58:AG$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B94,'C Report Grouper'!AH$58:AH$97)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C95,'MEG Def'!$A$60:$B$63,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B95,'C Report Grouper'!E$58:E$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B95,'C Report Grouper'!F$58:F$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B95,'C Report Grouper'!G$58:G$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B95,'C Report Grouper'!H$58:H$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B95,'C Report Grouper'!I$58:I$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B95,'C Report Grouper'!J$58:J$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B95,'C Report Grouper'!K$58:K$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B95,'C Report Grouper'!L$58:L$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B95,'C Report Grouper'!M$58:M$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B95,'C Report Grouper'!N$58:N$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B95,'C Report Grouper'!O$58:O$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B95,'C Report Grouper'!P$58:P$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B95,'C Report Grouper'!Q$58:Q$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B95,'C Report Grouper'!R$58:R$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B95,'C Report Grouper'!S$58:S$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B95,'C Report Grouper'!T$58:T$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B95,'C Report Grouper'!U$58:U$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B95,'C Report Grouper'!V$58:V$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B95,'C Report Grouper'!W$58:W$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B95,'C Report Grouper'!X$58:X$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B95,'C Report Grouper'!Y$58:Y$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B95,'C Report Grouper'!Z$58:Z$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B95,'C Report Grouper'!AA$58:AA$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B95,'C Report Grouper'!AB$58:AB$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B95,'C Report Grouper'!AC$58:AC$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B95,'C Report Grouper'!AD$58:AD$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B95,'C Report Grouper'!AE$58:AE$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B95,'C Report Grouper'!AF$58:AF$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B95,'C Report Grouper'!AG$58:AG$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B95,'C Report Grouper'!AH$58:AH$97)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C96,'MEG Def'!$A$60:$B$63,2),\"\")","v":""},null,{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B96,'C Report Grouper'!E$58:E$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B96,'C Report Grouper'!F$58:F$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B96,'C Report Grouper'!G$58:G$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B96,'C Report Grouper'!H$58:H$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B96,'C Report Grouper'!I$58:I$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B96,'C Report Grouper'!J$58:J$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B96,'C Report Grouper'!K$58:K$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B96,'C Report Grouper'!L$58:L$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B96,'C Report Grouper'!M$58:M$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B96,'C Report Grouper'!N$58:N$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B96,'C Report Grouper'!O$58:O$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B96,'C Report Grouper'!P$58:P$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B96,'C Report Grouper'!Q$58:Q$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B96,'C Report Grouper'!R$58:R$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B96,'C Report Grouper'!S$58:S$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B96,'C Report Grouper'!T$58:T$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B96,'C Report Grouper'!U$58:U$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B96,'C Report Grouper'!V$58:V$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B96,'C Report Grouper'!W$58:W$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B96,'C Report Grouper'!X$58:X$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B96,'C Report Grouper'!Y$58:Y$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B96,'C Report Grouper'!Z$58:Z$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B96,'C Report Grouper'!AA$58:AA$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B96,'C Report Grouper'!AB$58:AB$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B96,'C Report Grouper'!AC$58:AC$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B96,'C Report Grouper'!AD$58:AD$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B96,'C Report Grouper'!AE$58:AE$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B96,'C Report Grouper'!AF$58:AF$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B96,'C Report Grouper'!AG$58:AG$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B96,'C Report Grouper'!AH$58:AH$97)","v":0}]
[null,null,null,{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B97,'C Report Grouper'!E$58:E$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B97,'C Report Grouper'!F$58:F$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B97,'C Report Grouper'!G$58:G$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B97,'C Report Grouper'!H$58:H$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B97,'C Report Grouper'!I$58:I$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B97,'C Report Grouper'!J$58:J$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B97,'C Report Grouper'!K$58:K$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B97,'C Report Grouper'!L$58:L$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B97,'C Report Grouper'!M$58:M$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B97,'C Report Grouper'!N$58:N$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B97,'C Report Grouper'!O$58:O$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B97,'C Report Grouper'!P$58:P$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B97,'C Report Grouper'!Q$58:Q$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B97,'C Report Grouper'!R$58:R$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B97,'C Report Grouper'!S$58:S$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B97,'C Report Grouper'!T$58:T$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B97,'C Report Grouper'!U$58:U$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B97,'C Report Grouper'!V$58:V$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B97,'C Report Grouper'!W$58:W$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B97,'C Report Grouper'!X$58:X$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B97,'C Report Grouper'!Y$58:Y$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B97,'C Report Grouper'!Z$58:Z$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B97,'C Report Grouper'!AA$58:AA$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B97,'C Report Grouper'!AB$58:AB$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B97,'C Report Grouper'!AC$58:AC$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B97,'C Report Grouper'!AD$58:AD$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B97,'C Report Grouper'!AE$58:AE$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B97,'C Report Grouper'!AF$58:AF$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B97,'C Report Grouper'!AG$58:AG$97)","v":0},{"$f":"SUMIF('C Report Grouper'!$B$58:$B$97,'WW Spending Actual'!$B97,'C Report Grouper'!AH$58:AH$97)","v":0}]
[null,"TOTAL",null,{"$f":"SUM(D57:D97)","v":-3026},-13565,-65589,-15165,3650,428,-138696,461311,5039866,135334274,1117909600,2220752507,3390929998,4939190136,4600916979,3824135593,4259113274,5068619713,1496120599,0,0,0,0,0,{"$f":"SUM(AB57:AB97)","v":0},0,0,0,0,0]

{"sheet":"WW Spending Projected","index":9,"n_rows":98,"n_cols":33,"rows_kept":98,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"WW Spending  - Projected"]
[]
[null,"Enter projected spending for the demonstration which includes the remaining quarters of the current DY and all future DYs."]
[null,"Enter the projected annual expenditures for each DY per MEG for the active DYs."]
[null,"For the current DY, only future quarters should have projected spending information. Do not include expenditures that were reported as actuals."]
[]
[null,"Total Computable"]
[null,null,null,"DEMONSTRATION YEARS (DY)"]
[null,null,null,{"$f":"'DY Def'!B$5","v":1},{"$f":"'DY Def'!C$5","v":2},{"$f":"'DY Def'!D$5","v":3},{"$f":"'DY Def'!E$5","v":4},{"$f":"'DY Def'!F$5","v":5},{"$f":"'DY Def'!G$5","v":6},{"$f":"'DY Def'!H$5","v":7},{"$f":"'DY Def'!I$5","v":8},{"$f":"'DY Def'!J$5","v":9},{"$f":"'DY Def'!K$5","v":10},{"$f":"'DY Def'!L$5","v":11},{"$f":"'DY Def'!M$5","v":12},{"$f":"'DY Def'!N$5","v":13},{"$f":"'DY Def'!O$5","v":14},{"$f":"'DY Def'!P$5","v":15},{"$f":"'DY Def'!Q$5","v":16},{"$f":"'DY Def'!R$5","v":17},{"$f":"'DY Def'!S$5","v":18},{"$f":"'DY Def'!T$5","v":19},{"$f":"'DY Def'!U$5","v":20},{"$f":"'DY Def'!V$5","v":21},{"$f":"'DY Def'!W$5","v":22},{"$f":"'DY Def'!X$5","v":23},{"$f":"'DY Def'!Y$5","v":24},{"$f":"'DY Def'!Z$5","v":25},{"$f":"'DY Def'!AA$5","v":26},{"$f":"'DY Def'!AB$5","v":27},{"$f":"'DY Def'!AC$5","v":28},{"$f":"'DY Def'!AD$5","v":29},{"$f":"'DY Def'!AE$5","v":30}]
[]
[null,"Medicaid Per Capita"]
[null,{"$f":"IFERROR(VLOOKUP(C14,'MEG Def'!$A$7:$B$12,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C15,'MEG Def'!$A$7:$B$12,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C16,'MEG Def'!$A$7:$B$12,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C17,'MEG Def'!$A$7:$B$12,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C18,'MEG Def'!$A$7:$B$12,2),\"\")","v":""}]
[]
[null,"Medicaid Aggregate"]
[null,{"$f":"IFERROR(VLOOKUP(C21,'MEG Def'!$A$24:$B$29,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C22,'MEG Def'!$A$24:$B$29,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C23,'MEG Def'!$A$24:$B$29,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C24,'MEG Def'!$A$24:$B$29,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C25,'MEG Def'!$A$24:$B$29,2),\"\")","v":""}]
[]
[null,"Medicaid Aggregate - WW only"]
[null,{"$f":"IFERROR(VLOOKUP(C28,'MEG Def'!$A$38:$B$43,2),\"\")","v":"CCO Expenditures"},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6209162687,8213245374]
[null,{"$f":"IFERROR(VLOOKUP(C29,'MEG Def'!$A$38:$B$43,2),\"\")","v":"DSHP Expenditures"},2]
[null,{"$f":"IFERROR(VLOOKUP(C30,'MEG Def'!$A$38:$B$43,2),\"\")","v":"Indian Health Service or tribal health facility expenditures"},3]
[null,{"$f":"IFERROR(VLOOKUP(C31,'MEG Def'!$A$38:$B$43,2),\"\")","v":"Hospital Transformation Performance Program"},4]
[null,{"$f":"IFERROR(VLOOKUP(C32,'MEG Def'!$A$38:$B$43,2),\"\")","v":""}]
[]
[null,"Hypothetical 1 Per Capita"]
[null,{"$f":"IFERROR(VLOOKUP(C35,'MEG Def'!$A$45:$B$48,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C36,'MEG Def'!$A$45:$B$48,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C37,'MEG Def'!$A$45:$B$48,2),\"\")","v":""}]
[]
[null,"Hypothetical 1 Aggregate"]
[null,{"$f":"IFERROR(VLOOKUP(C40,'MEG Def'!$A$50:$B$53,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C41,'MEG Def'!$A$50:$B$53,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C42,'MEG Def'!$A$50:$B$53,2),\"\")","v":""}]
[]
[null,"Hypothetical 2 Per Capita"]
[null,{"$f":"IFERROR(VLOOKUP(C45,'MEG Def'!$A$55:$B$58,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C46,'MEG Def'!$A$55:$B$58,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C47,'MEG Def'!$A$55:$B$58,2),\"\")","v":""}]
[]
[null,"Hypothetical 2 Aggregate"]
[null,{"$f":"IFERROR(VLOOKUP(C50,'MEG Def'!$A$60:$B$63,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C51,'MEG Def'!$A$60:$B$63,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C52,'MEG Def'!$A$60:$B$63,2),\"\")","v":""}]
[]
[]
[null,"Federal Share"]
[null,null,null,"DEMONSTRATION YEARS (DY)"]
[null,null,null,{"$f":"'DY Def'!B$5","v":1},{"$f":"'DY Def'!C$5","v":2},{"$f":"'DY Def'!D$5","v":3},{"$f":"'DY Def'!E$5","v":4},{"$f":"'DY Def'!F$5","v":5},{"$f":"'DY Def'!G$5","v":6},{"$f":"'DY Def'!H$5","v":7},{"$f":"'DY Def'!I$5","v":8},{"$f":"'DY Def'!J$5","v":9},{"$f":"'DY Def'!K$5","v":10},{"$f":"'DY Def'!L$5","v":11},{"$f":"'DY Def'!M$5","v":12},{"$f":"'DY Def'!N$5","v":13},{"$f":"'DY Def'!O$5","v":14},{"$f":"'DY Def'!P$5","v":15},{"$f":"'DY Def'!Q$5","v":16},{"$f":"'DY Def'!R$5","v":17},{"$f":"'DY Def'!S$5","v":18},{"$f":"'DY Def'!T$5","v":19},{"$f":"'DY Def'!U$5","v":20},{"$f":"'DY Def'!V$5","v":21},{"$f":"'DY Def'!W$5","v":22},{"$f":"'DY Def'!X$5","v":23},{"$f":"'DY Def'!Y$5","v":24},{"$f":"'DY Def'!Z$5","v":25},{"$f":"'DY Def'!AA$5","v":26},{"$f":"'DY Def'!AB$5","v":27},{"$f":"'DY Def'!AC$5","v":28},{"$f":"'DY Def'!AD$5","v":29},{"$f":"'DY Def'!AE$5","v":30}]
[]
[null,"Medicaid Per Capita"]
[null,{"$f":"IFERROR(VLOOKUP(C60,'MEG Def'!$A$7:$B$12,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C61,'MEG Def'!$A$7:$B$12,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C62,'MEG Def'!$A$7:$B$12,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C63,'MEG Def'!$A$7:$B$12,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C64,'MEG Def'!$A$7:$B$12,2),\"\")","v":""}]
[]
[null,"Medicaid Aggregate"]
[null,{"$f":"IFERROR(VLOOKUP(C67,'MEG Def'!$A$24:$B$29,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C68,'MEG Def'!$A$24:$B$29,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C69,'MEG Def'!$A$24:$B$29,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C70,'MEG Def'!$A$24:$B$29,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C71,'MEG Def'!$A$24:$B$29,2),\"\")","v":""}]
[]
[null,"Medicaid Aggregate - WW only"]
[null,{"$f":"IFERROR(VLOOKUP(C74,'MEG Def'!$A$38:$B$43,2),\"\")","v":"CCO Expenditures"},1]
[null,{"$f":"IFERROR(VLOOKUP(C75,'MEG Def'!$A$38:$B$43,2),\"\")","v":"DSHP Expenditures"},2]
[null,{"$f":"IFERROR(VLOOKUP(C76,'MEG Def'!$A$38:$B$43,2),\"\")","v":"Indian Health Service or tribal health facility expenditures"},3]
[null,{"$f":"IFERROR(VLOOKUP(C77,'MEG Def'!$A$38:$B$43,2),\"\")","v":"Hospital Transformation Performance Program"},4]
[null,{"$f":"IFERROR(VLOOKUP(C78,'MEG Def'!$A$38:$B$43,2),\"\")","v":""}]
[]
[null,"Hypothetical 1 Per Capita"]
[null,{"$f":"IFERROR(VLOOKUP(C81,'MEG Def'!$A$45:$B$48,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C82,'MEG Def'!$A$45:$B$48,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C83,'MEG Def'!$A$45:$B$48,2),\"\")","v":""}]
[]
[null,"Hypothetical 1 Aggregate"]
[null,{"$f":"IFERROR(VLOOKUP(C86,'MEG Def'!$A$50:$B$53,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C87,'MEG Def'!$A$50:$B$53,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C88,'MEG Def'!$A$50:$B$53,2),\"\")","v":""}]
[]
[null,"Hypothetical 2 Per Capita"]
[null,{"$f":"IFERROR(VLOOKUP(C91,'MEG Def'!$A$55:$B$58,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C92,'MEG Def'!$A$55:$B$58,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C93,'MEG Def'!$A$55:$B$58,2),\"\")","v":""}]
[]
[null,"Hypothetical 2 Aggregate"]
[null,{"$f":"IFERROR(VLOOKUP(C96,'MEG Def'!$A$60:$B$63,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C97,'MEG Def'!$A$60:$B$63,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C98,'MEG Def'!$A$60:$B$63,2),\"\")","v":""}]

{"sheet":"WW Spending Total","index":10,"n_rows":97,"n_cols":33,"rows_kept":97,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"WW Spending  - Total"]
[]
[null,"Total Computable"]
[null,null,null,"DEMONSTRATION YEARS (DY)"]
[null,null,null,{"$f":"'DY Def'!B$5","v":1},{"$f":"'DY Def'!C$5","v":2},{"$f":"'DY Def'!D$5","v":3},{"$f":"'DY Def'!E$5","v":4},{"$f":"'DY Def'!F$5","v":5},{"$f":"'DY Def'!G$5","v":6},{"$f":"'DY Def'!H$5","v":7},{"$f":"'DY Def'!I$5","v":8},{"$f":"'DY Def'!J$5","v":9},{"$f":"'DY Def'!K$5","v":10},{"$f":"'DY Def'!L$5","v":11},{"$f":"'DY Def'!M$5","v":12},{"$f":"'DY Def'!N$5","v":13},{"$f":"'DY Def'!O$5","v":14},{"$f":"'DY Def'!P$5","v":15},{"$f":"'DY Def'!Q$5","v":16},{"$f":"'DY Def'!R$5","v":17},{"$f":"'DY Def'!S$5","v":18},{"$f":"'DY Def'!T$5","v":19},{"$f":"'DY Def'!U$5","v":20},{"$f":"'DY Def'!V$5","v":21},{"$f":"'DY Def'!W$5","v":22},{"$f":"'DY Def'!X$5","v":23},{"$f":"'DY Def'!Y$5","v":24},{"$f":"'DY Def'!Z$5","v":25},{"$f":"'DY Def'!AA$5","v":26},{"$f":"'DY Def'!AB$5","v":27},{"$f":"'DY Def'!AC$5","v":28},{"$f":"'DY Def'!AD$5","v":29},{"$f":"'DY Def'!AE$5","v":30}]
[]
[null,"Medicaid Per Capita"]
[null,{"$f":"IFERROR(VLOOKUP(C10,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B10,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B10,'WW Spending Projected'!D$14:D$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B10,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B10,'WW Spending Projected'!E$14:E$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B10,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B10,'WW Spending Projected'!F$14:F$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B10,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B10,'WW Spending Projected'!G$14:G$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B10,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B10,'WW Spending Projected'!H$14:H$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B10,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B10,'WW Spending Projected'!I$14:I$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B10,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B10,'WW Spending Projected'!J$14:J$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B10,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B10,'WW Spending Projected'!K$14:K$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B10,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B10,'WW Spending Projected'!L$14:L$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B10,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B10,'WW Spending Projected'!M$14:M$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B10,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B10,'WW Spending Projected'!N$14:N$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B10,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B10,'WW Spending Projected'!O$14:O$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B10,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B10,'WW Spending Projected'!P$14:P$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B10,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B10,'WW Spending Projected'!Q$14:Q$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B10,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B10,'WW Spending Projected'!R$14:R$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B10,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B10,'WW Spending Projected'!S$14:S$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B10,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B10,'WW Spending Projected'!T$14:T$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B10,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B10,'WW Spending Projected'!U$14:U$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B10,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B10,'WW Spending Projected'!V$14:V$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B10,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B10,'WW Spending Projected'!W$14:W$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B10,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B10,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B10,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B10,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B10,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B10,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B10,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B10,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B10,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B10,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B10,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B10,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B10,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B10,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B10,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B10,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B10,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B10,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B10,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B10,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C11,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B11,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B11,'WW Spending Projected'!D$14:D$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B11,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B11,'WW Spending Projected'!E$14:E$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B11,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B11,'WW Spending Projected'!F$14:F$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B11,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B11,'WW Spending Projected'!G$14:G$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B11,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B11,'WW Spending Projected'!H$14:H$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B11,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B11,'WW Spending Projected'!I$14:I$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B11,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B11,'WW Spending Projected'!J$14:J$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B11,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B11,'WW Spending Projected'!K$14:K$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B11,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B11,'WW Spending Projected'!L$14:L$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B11,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B11,'WW Spending Projected'!M$14:M$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B11,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B11,'WW Spending Projected'!N$14:N$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B11,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B11,'WW Spending Projected'!O$14:O$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B11,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B11,'WW Spending Projected'!P$14:P$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B11,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B11,'WW Spending Projected'!Q$14:Q$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B11,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B11,'WW Spending Projected'!R$14:R$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B11,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B11,'WW Spending Projected'!S$14:S$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B11,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B11,'WW Spending Projected'!T$14:T$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B11,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B11,'WW Spending Projected'!U$14:U$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B11,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B11,'WW Spending Projected'!V$14:V$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B11,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B11,'WW Spending Projected'!W$14:W$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B11,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B11,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B11,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B11,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B11,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B11,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B11,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B11,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B11,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B11,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B11,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B11,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B11,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B11,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B11,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B11,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B11,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B11,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B11,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B11,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C12,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B12,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B12,'WW Spending Projected'!D$14:D$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B12,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B12,'WW Spending Projected'!E$14:E$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B12,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B12,'WW Spending Projected'!F$14:F$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B12,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B12,'WW Spending Projected'!G$14:G$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B12,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B12,'WW Spending Projected'!H$14:H$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B12,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B12,'WW Spending Projected'!I$14:I$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B12,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B12,'WW Spending Projected'!J$14:J$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B12,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B12,'WW Spending Projected'!K$14:K$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B12,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B12,'WW Spending Projected'!L$14:L$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B12,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B12,'WW Spending Projected'!M$14:M$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B12,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B12,'WW Spending Projected'!N$14:N$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B12,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B12,'WW Spending Projected'!O$14:O$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B12,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B12,'WW Spending Projected'!P$14:P$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B12,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B12,'WW Spending Projected'!Q$14:Q$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B12,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B12,'WW Spending Projected'!R$14:R$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B12,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B12,'WW Spending Projected'!S$14:S$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B12,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B12,'WW Spending Projected'!T$14:T$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B12,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B12,'WW Spending Projected'!U$14:U$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B12,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B12,'WW Spending Projected'!V$14:V$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B12,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B12,'WW Spending Projected'!W$14:W$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B12,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B12,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B12,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B12,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B12,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B12,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B12,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B12,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B12,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B12,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B12,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B12,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B12,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B12,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B12,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B12,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B12,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B12,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B12,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B12,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C13,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B13,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B13,'WW Spending Projected'!D$14:D$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B13,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B13,'WW Spending Projected'!E$14:E$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B13,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B13,'WW Spending Projected'!F$14:F$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B13,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B13,'WW Spending Projected'!G$14:G$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B13,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B13,'WW Spending Projected'!H$14:H$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B13,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B13,'WW Spending Projected'!I$14:I$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B13,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B13,'WW Spending Projected'!J$14:J$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B13,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B13,'WW Spending Projected'!K$14:K$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B13,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B13,'WW Spending Projected'!L$14:L$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B13,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B13,'WW Spending Projected'!M$14:M$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B13,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B13,'WW Spending Projected'!N$14:N$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B13,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B13,'WW Spending Projected'!O$14:O$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B13,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B13,'WW Spending Projected'!P$14:P$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B13,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B13,'WW Spending Projected'!Q$14:Q$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B13,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B13,'WW Spending Projected'!R$14:R$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B13,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B13,'WW Spending Projected'!S$14:S$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B13,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B13,'WW Spending Projected'!T$14:T$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B13,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B13,'WW Spending Projected'!U$14:U$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B13,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B13,'WW Spending Projected'!V$14:V$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B13,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B13,'WW Spending Projected'!W$14:W$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B13,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B13,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B13,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B13,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B13,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B13,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B13,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B13,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B13,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B13,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B13,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B13,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B13,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B13,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B13,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B13,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B13,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B13,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B13,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B13,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C14,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B14,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B14,'WW Spending Projected'!D$14:D$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B14,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B14,'WW Spending Projected'!E$14:E$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B14,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B14,'WW Spending Projected'!F$14:F$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B14,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B14,'WW Spending Projected'!G$14:G$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B14,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B14,'WW Spending Projected'!H$14:H$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B14,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B14,'WW Spending Projected'!I$14:I$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B14,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B14,'WW Spending Projected'!J$14:J$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B14,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B14,'WW Spending Projected'!K$14:K$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B14,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B14,'WW Spending Projected'!L$14:L$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B14,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B14,'WW Spending Projected'!M$14:M$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B14,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B14,'WW Spending Projected'!N$14:N$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B14,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B14,'WW Spending Projected'!O$14:O$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B14,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B14,'WW Spending Projected'!P$14:P$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B14,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B14,'WW Spending Projected'!Q$14:Q$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B14,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B14,'WW Spending Projected'!R$14:R$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B14,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B14,'WW Spending Projected'!S$14:S$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B14,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B14,'WW Spending Projected'!T$14:T$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B14,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B14,'WW Spending Projected'!U$14:U$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B14,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B14,'WW Spending Projected'!V$14:V$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B14,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B14,'WW Spending Projected'!W$14:W$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B14,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B14,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B14,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B14,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B14,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B14,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B14,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B14,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B14,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B14,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B14,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B14,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B14,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B14,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B14,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B14,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B14,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B14,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B14,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B14,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[]
[null,"Medicaid Aggregate",null,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B16,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B16,'WW Spending Projected'!D$14:D$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B16,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B16,'WW Spending Projected'!E$14:E$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B16,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B16,'WW Spending Projected'!F$14:F$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B16,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B16,'WW Spending Projected'!G$14:G$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B16,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B16,'WW Spending Projected'!H$14:H$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B16,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B16,'WW Spending Projected'!I$14:I$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B16,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B16,'WW Spending Projected'!J$14:J$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B16,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B16,'WW Spending Projected'!K$14:K$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B16,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B16,'WW Spending Projected'!L$14:L$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B16,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B16,'WW Spending Projected'!M$14:M$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B16,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B16,'WW Spending Projected'!N$14:N$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B16,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B16,'WW Spending Projected'!O$14:O$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B16,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B16,'WW Spending Projected'!P$14:P$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B16,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B16,'WW Spending Projected'!Q$14:Q$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B16,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B16,'WW Spending Projected'!R$14:R$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B16,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B16,'WW Spending Projected'!S$14:S$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B16,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B16,'WW Spending Projected'!T$14:T$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B16,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B16,'WW Spending Projected'!U$14:U$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B16,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B16,'WW Spending Projected'!V$14:V$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B16,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B16,'WW Spending Projected'!W$14:W$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B16,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B16,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B16,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B16,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B16,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B16,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B16,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B16,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B16,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B16,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B16,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B16,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B16,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B16,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B16,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B16,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B16,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B16,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B16,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B16,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C17,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B17,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B17,'WW Spending Projected'!D$14:D$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B17,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B17,'WW Spending Projected'!E$14:E$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B17,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B17,'WW Spending Projected'!F$14:F$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B17,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B17,'WW Spending Projected'!G$14:G$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B17,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B17,'WW Spending Projected'!H$14:H$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B17,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B17,'WW Spending Projected'!I$14:I$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B17,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B17,'WW Spending Projected'!J$14:J$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B17,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B17,'WW Spending Projected'!K$14:K$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B17,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B17,'WW Spending Projected'!L$14:L$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B17,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B17,'WW Spending Projected'!M$14:M$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B17,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B17,'WW Spending Projected'!N$14:N$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B17,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B17,'WW Spending Projected'!O$14:O$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B17,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B17,'WW Spending Projected'!P$14:P$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B17,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B17,'WW Spending Projected'!Q$14:Q$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B17,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B17,'WW Spending Projected'!R$14:R$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B17,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B17,'WW Spending Projected'!S$14:S$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B17,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B17,'WW Spending Projected'!T$14:T$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B17,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B17,'WW Spending Projected'!U$14:U$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B17,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B17,'WW Spending Projected'!V$14:V$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B17,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B17,'WW Spending Projected'!W$14:W$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B17,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B17,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B17,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B17,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B17,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B17,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B17,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B17,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B17,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B17,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B17,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B17,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B17,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B17,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B17,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B17,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B17,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B17,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B17,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B17,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C18,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B18,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B18,'WW Spending Projected'!D$14:D$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B18,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B18,'WW Spending Projected'!E$14:E$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B18,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B18,'WW Spending Projected'!F$14:F$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B18,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B18,'WW Spending Projected'!G$14:G$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B18,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B18,'WW Spending Projected'!H$14:H$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B18,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B18,'WW Spending Projected'!I$14:I$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B18,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B18,'WW Spending Projected'!J$14:J$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B18,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B18,'WW Spending Projected'!K$14:K$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B18,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B18,'WW Spending Projected'!L$14:L$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B18,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B18,'WW Spending Projected'!M$14:M$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B18,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B18,'WW Spending Projected'!N$14:N$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B18,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B18,'WW Spending Projected'!O$14:O$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B18,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B18,'WW Spending Projected'!P$14:P$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B18,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B18,'WW Spending Projected'!Q$14:Q$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B18,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B18,'WW Spending Projected'!R$14:R$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B18,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B18,'WW Spending Projected'!S$14:S$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B18,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B18,'WW Spending Projected'!T$14:T$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B18,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B18,'WW Spending Projected'!U$14:U$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B18,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B18,'WW Spending Projected'!V$14:V$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B18,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B18,'WW Spending Projected'!W$14:W$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B18,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B18,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B18,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B18,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B18,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B18,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B18,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B18,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B18,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B18,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B18,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B18,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B18,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B18,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B18,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B18,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B18,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B18,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B18,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B18,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C19,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B19,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B19,'WW Spending Projected'!D$14:D$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B19,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B19,'WW Spending Projected'!E$14:E$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B19,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B19,'WW Spending Projected'!F$14:F$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B19,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B19,'WW Spending Projected'!G$14:G$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B19,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B19,'WW Spending Projected'!H$14:H$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B19,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B19,'WW Spending Projected'!I$14:I$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B19,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B19,'WW Spending Projected'!J$14:J$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B19,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B19,'WW Spending Projected'!K$14:K$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B19,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B19,'WW Spending Projected'!L$14:L$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B19,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B19,'WW Spending Projected'!M$14:M$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B19,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B19,'WW Spending Projected'!N$14:N$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B19,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B19,'WW Spending Projected'!O$14:O$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B19,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B19,'WW Spending Projected'!P$14:P$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B19,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B19,'WW Spending Projected'!Q$14:Q$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B19,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B19,'WW Spending Projected'!R$14:R$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B19,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B19,'WW Spending Projected'!S$14:S$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B19,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B19,'WW Spending Projected'!T$14:T$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B19,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B19,'WW Spending Projected'!U$14:U$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B19,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B19,'WW Spending Projected'!V$14:V$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B19,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B19,'WW Spending Projected'!W$14:W$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B19,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B19,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B19,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B19,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B19,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B19,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B19,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B19,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B19,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B19,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B19,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B19,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B19,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B19,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B19,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B19,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B19,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B19,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B19,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B19,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C20,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B20,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B20,'WW Spending Projected'!D$14:D$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B20,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B20,'WW Spending Projected'!E$14:E$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B20,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B20,'WW Spending Projected'!F$14:F$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B20,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B20,'WW Spending Projected'!G$14:G$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B20,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B20,'WW Spending Projected'!H$14:H$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B20,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B20,'WW Spending Projected'!I$14:I$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B20,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B20,'WW Spending Projected'!J$14:J$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B20,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B20,'WW Spending Projected'!K$14:K$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B20,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B20,'WW Spending Projected'!L$14:L$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B20,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B20,'WW Spending Projected'!M$14:M$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B20,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B20,'WW Spending Projected'!N$14:N$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B20,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B20,'WW Spending Projected'!O$14:O$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B20,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B20,'WW Spending Projected'!P$14:P$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B20,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B20,'WW Spending Projected'!Q$14:Q$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B20,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B20,'WW Spending Projected'!R$14:R$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B20,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B20,'WW Spending Projected'!S$14:S$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B20,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B20,'WW Spending Projected'!T$14:T$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B20,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B20,'WW Spending Projected'!U$14:U$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B20,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B20,'WW Spending Projected'!V$14:V$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B20,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B20,'WW Spending Projected'!W$14:W$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B20,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B20,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B20,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B20,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B20,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B20,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B20,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B20,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B20,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B20,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B20,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B20,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B20,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B20,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B20,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B20,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B20,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B20,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B20,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B20,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C21,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B21,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B21,'WW Spending Projected'!D$14:D$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B21,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B21,'WW Spending Projected'!E$14:E$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B21,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B21,'WW Spending Projected'!F$14:F$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B21,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B21,'WW Spending Projected'!G$14:G$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B21,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B21,'WW Spending Projected'!H$14:H$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B21,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B21,'WW Spending Projected'!I$14:I$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B21,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B21,'WW Spending Projected'!J$14:J$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B21,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B21,'WW Spending Projected'!K$14:K$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B21,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B21,'WW Spending Projected'!L$14:L$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B21,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B21,'WW Spending Projected'!M$14:M$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B21,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B21,'WW Spending Projected'!N$14:N$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B21,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B21,'WW Spending Projected'!O$14:O$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B21,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B21,'WW Spending Projected'!P$14:P$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B21,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B21,'WW Spending Projected'!Q$14:Q$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B21,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B21,'WW Spending Projected'!R$14:R$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B21,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B21,'WW Spending Projected'!S$14:S$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B21,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B21,'WW Spending Projected'!T$14:T$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B21,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B21,'WW Spending Projected'!U$14:U$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B21,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B21,'WW Spending Projected'!V$14:V$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B21,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B21,'WW Spending Projected'!W$14:W$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B21,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B21,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B21,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B21,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B21,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B21,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B21,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B21,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B21,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B21,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B21,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B21,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B21,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B21,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B21,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B21,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B21,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B21,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B21,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B21,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[null,null,null,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B22,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B22,'WW Spending Projected'!D$14:D$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B22,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B22,'WW Spending Projected'!E$14:E$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B22,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B22,'WW Spending Projected'!F$14:F$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B22,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B22,'WW Spending Projected'!G$14:G$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B22,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B22,'WW Spending Projected'!H$14:H$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B22,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B22,'WW Spending Projected'!I$14:I$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B22,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B22,'WW Spending Projected'!J$14:J$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B22,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B22,'WW Spending Projected'!K$14:K$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B22,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B22,'WW Spending Projected'!L$14:L$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B22,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B22,'WW Spending Projected'!M$14:M$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B22,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B22,'WW Spending Projected'!N$14:N$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B22,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B22,'WW Spending Projected'!O$14:O$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B22,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B22,'WW Spending Projected'!P$14:P$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B22,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B22,'WW Spending Projected'!Q$14:Q$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B22,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B22,'WW Spending Projected'!R$14:R$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B22,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B22,'WW Spending Projected'!S$14:S$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B22,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B22,'WW Spending Projected'!T$14:T$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B22,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B22,'WW Spending Projected'!U$14:U$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B22,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B22,'WW Spending Projected'!V$14:V$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B22,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B22,'WW Spending Projected'!W$14:W$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B22,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B22,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B22,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B22,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B22,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B22,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B22,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B22,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B22,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B22,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B22,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B22,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B22,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B22,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B22,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B22,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B22,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B22,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B22,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B22,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[null,"Medicaid Aggregate - WW only",null,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B23,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B23,'WW Spending Projected'!D$14:D$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B23,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B23,'WW Spending Projected'!E$14:E$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B23,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B23,'WW Spending Projected'!F$14:F$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B23,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B23,'WW Spending Projected'!G$14:G$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B23,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B23,'WW Spending Projected'!H$14:H$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B23,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B23,'WW Spending Projected'!I$14:I$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B23,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B23,'WW Spending Projected'!J$14:J$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B23,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B23,'WW Spending Projected'!K$14:K$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B23,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B23,'WW Spending Projected'!L$14:L$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B23,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B23,'WW Spending Projected'!M$14:M$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B23,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B23,'WW Spending Projected'!N$14:N$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B23,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B23,'WW Spending Projected'!O$14:O$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B23,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B23,'WW Spending Projected'!P$14:P$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B23,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B23,'WW Spending Projected'!Q$14:Q$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B23,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B23,'WW Spending Projected'!R$14:R$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B23,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B23,'WW Spending Projected'!S$14:S$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B23,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B23,'WW Spending Projected'!T$14:T$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B23,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B23,'WW Spending Projected'!U$14:U$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B23,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B23,'WW Spending Projected'!V$14:V$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B23,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B23,'WW Spending Projected'!W$14:W$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B23,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B23,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B23,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B23,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B23,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B23,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B23,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B23,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B23,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B23,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B23,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B23,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B23,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B23,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B23,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B23,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B23,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B23,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B23,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B23,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C24,'MEG Def'!$A$38:$B$43,2),\"\")","v":"CCO Expenditures"},1,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B24,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B24,'WW Spending Projected'!D$14:D$53)","v":-5112},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B24,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B24,'WW Spending Projected'!E$14:E$53)","v":-22253},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B24,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B24,'WW Spending Projected'!F$14:F$53)","v":-104421},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B24,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B24,'WW Spending Projected'!G$14:G$53)","v":-24877},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B24,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B24,'WW Spending Projected'!H$14:H$53)","v":5929},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B24,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B24,'WW Spending Projected'!I$14:I$53)","v":893},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B24,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B24,'WW Spending Projected'!J$14:J$53)","v":-232456},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B24,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B24,'WW Spending Projected'!K$14:K$53)","v":738407},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B24,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B24,'WW Spending Projected'!L$14:L$53)","v":7952505},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B24,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B24,'WW Spending Projected'!M$14:M$53)","v":215420665},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B24,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B24,'WW Spending Projected'!N$14:N$53)","v":1552415363},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B24,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B24,'WW Spending Projected'!O$14:O$53)","v":3063508158},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B24,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B24,'WW Spending Projected'!P$14:P$53)","v":4379004881},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B24,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B24,'WW Spending Projected'!Q$14:Q$53)","v":6020205621},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B24,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B24,'WW Spending Projected'!R$14:R$53)","v":5700702844},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B24,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B24,'WW Spending Projected'!S$14:S$53)","v":4939638839},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B24,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B24,'WW Spending Projected'!T$14:T$53)","v":5524773752},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B24,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B24,'WW Spending Projected'!U$14:U$53)","v":6584247301},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B24,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B24,'WW Spending Projected'!V$14:V$53)","v":8120766952},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B24,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B24,'WW Spending Projected'!W$14:W$53)","v":8213245374},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B24,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B24,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B24,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B24,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B24,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B24,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B24,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B24,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B24,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B24,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B24,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B24,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B24,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B24,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B24,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B24,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B24,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B24,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B24,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B24,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C25,'MEG Def'!$A$38:$B$43,2),\"\")","v":"DSHP Expenditures"},2,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B25,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B25,'WW Spending Projected'!D$14:D$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B25,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B25,'WW Spending Projected'!E$14:E$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B25,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B25,'WW Spending Projected'!F$14:F$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B25,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B25,'WW Spending Projected'!G$14:G$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B25,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B25,'WW Spending Projected'!H$14:H$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B25,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B25,'WW Spending Projected'!I$14:I$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B25,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B25,'WW Spending Projected'!J$14:J$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B25,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B25,'WW Spending Projected'!K$14:K$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B25,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B25,'WW Spending Projected'!L$14:L$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B25,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B25,'WW Spending Projected'!M$14:M$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B25,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B25,'WW Spending Projected'!N$14:N$53)","v":237867608},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B25,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B25,'WW Spending Projected'!O$14:O$53)","v":242170762},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B25,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B25,'WW Spending Projected'!P$14:P$53)","v":118800628},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B25,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B25,'WW Spending Projected'!Q$14:Q$53)","v":105084504},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B25,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B25,'WW Spending Projected'!R$14:R$53)","v":105535336},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B25,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B25,'WW Spending Projected'!S$14:S$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B25,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B25,'WW Spending Projected'!T$14:T$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B25,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B25,'WW Spending Projected'!U$14:U$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B25,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B25,'WW Spending Projected'!V$14:V$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B25,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B25,'WW Spending Projected'!W$14:W$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B25,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B25,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B25,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B25,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B25,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B25,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B25,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B25,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B25,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B25,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B25,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B25,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B25,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B25,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B25,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B25,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B25,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B25,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B25,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B25,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C26,'MEG Def'!$A$38:$B$43,2),\"\")","v":"Indian Health Service or tribal health facility expenditures"},3,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B26,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B26,'WW Spending Projected'!D$14:D$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B26,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B26,'WW Spending Projected'!E$14:E$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B26,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B26,'WW Spending Projected'!F$14:F$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B26,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B26,'WW Spending Projected'!G$14:G$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B26,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B26,'WW Spending Projected'!H$14:H$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B26,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B26,'WW Spending Projected'!I$14:I$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B26,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B26,'WW Spending Projected'!J$14:J$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B26,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B26,'WW Spending Projected'!K$14:K$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B26,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B26,'WW Spending Projected'!L$14:L$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B26,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B26,'WW Spending Projected'!M$14:M$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B26,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B26,'WW Spending Projected'!N$14:N$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B26,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B26,'WW Spending Projected'!O$14:O$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B26,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B26,'WW Spending Projected'!P$14:P$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B26,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B26,'WW Spending Projected'!Q$14:Q$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B26,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B26,'WW Spending Projected'!R$14:R$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B26,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B26,'WW Spending Projected'!S$14:S$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B26,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B26,'WW Spending Projected'!T$14:T$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B26,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B26,'WW Spending Projected'!U$14:U$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B26,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B26,'WW Spending Projected'!V$14:V$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B26,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B26,'WW Spending Projected'!W$14:W$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B26,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B26,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B26,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B26,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B26,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B26,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B26,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B26,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B26,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B26,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B26,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B26,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B26,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B26,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B26,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B26,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B26,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B26,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B26,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B26,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C27,'MEG Def'!$A$38:$B$43,2),\"\")","v":"Hospital Transformation Performance Program"},4,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B27,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B27,'WW Spending Projected'!D$14:D$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B27,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B27,'WW Spending Projected'!E$14:E$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B27,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B27,'WW Spending Projected'!F$14:F$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B27,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B27,'WW Spending Projected'!G$14:G$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B27,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B27,'WW Spending Projected'!H$14:H$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B27,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B27,'WW Spending Projected'!I$14:I$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B27,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B27,'WW Spending Projected'!J$14:J$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B27,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B27,'WW Spending Projected'!K$14:K$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B27,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B27,'WW Spending Projected'!L$14:L$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B27,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B27,'WW Spending Projected'!M$14:M$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B27,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B27,'WW Spending Projected'!N$14:N$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B27,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B27,'WW Spending Projected'!O$14:O$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B27,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B27,'WW Spending Projected'!P$14:P$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B27,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B27,'WW Spending Projected'!Q$14:Q$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B27,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B27,'WW Spending Projected'!R$14:R$53)","v":87482365},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B27,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B27,'WW Spending Projected'!S$14:S$53)","v":89758991},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B27,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B27,'WW Spending Projected'!T$14:T$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B27,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B27,'WW Spending Projected'!U$14:U$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B27,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B27,'WW Spending Projected'!V$14:V$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B27,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B27,'WW Spending Projected'!W$14:W$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B27,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B27,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B27,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B27,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B27,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B27,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B27,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B27,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B27,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B27,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B27,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B27,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B27,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B27,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B27,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B27,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B27,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B27,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B27,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B27,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C28,'MEG Def'!$A$38:$B$43,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B28,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B28,'WW Spending Projected'!D$14:D$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B28,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B28,'WW Spending Projected'!E$14:E$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B28,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B28,'WW Spending Projected'!F$14:F$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B28,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B28,'WW Spending Projected'!G$14:G$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B28,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B28,'WW Spending Projected'!H$14:H$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B28,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B28,'WW Spending Projected'!I$14:I$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B28,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B28,'WW Spending Projected'!J$14:J$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B28,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B28,'WW Spending Projected'!K$14:K$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B28,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B28,'WW Spending Projected'!L$14:L$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B28,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B28,'WW Spending Projected'!M$14:M$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B28,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B28,'WW Spending Projected'!N$14:N$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B28,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B28,'WW Spending Projected'!O$14:O$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B28,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B28,'WW Spending Projected'!P$14:P$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B28,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B28,'WW Spending Projected'!Q$14:Q$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B28,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B28,'WW Spending Projected'!R$14:R$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B28,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B28,'WW Spending Projected'!S$14:S$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B28,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B28,'WW Spending Projected'!T$14:T$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B28,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B28,'WW Spending Projected'!U$14:U$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B28,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B28,'WW Spending Projected'!V$14:V$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B28,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B28,'WW Spending Projected'!W$14:W$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B28,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B28,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B28,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B28,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B28,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B28,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B28,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B28,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B28,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B28,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B28,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B28,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B28,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B28,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B28,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B28,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B28,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B28,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B28,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B28,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[null,null,null,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B29,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B29,'WW Spending Projected'!D$14:D$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B29,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B29,'WW Spending Projected'!E$14:E$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B29,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B29,'WW Spending Projected'!F$14:F$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B29,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B29,'WW Spending Projected'!G$14:G$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B29,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B29,'WW Spending Projected'!H$14:H$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B29,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B29,'WW Spending Projected'!I$14:I$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B29,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B29,'WW Spending Projected'!J$14:J$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B29,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B29,'WW Spending Projected'!K$14:K$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B29,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B29,'WW Spending Projected'!L$14:L$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B29,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B29,'WW Spending Projected'!M$14:M$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B29,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B29,'WW Spending Projected'!N$14:N$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B29,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B29,'WW Spending Projected'!O$14:O$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B29,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B29,'WW Spending Projected'!P$14:P$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B29,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B29,'WW Spending Projected'!Q$14:Q$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B29,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B29,'WW Spending Projected'!R$14:R$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B29,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B29,'WW Spending Projected'!S$14:S$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B29,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B29,'WW Spending Projected'!T$14:T$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B29,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B29,'WW Spending Projected'!U$14:U$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B29,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B29,'WW Spending Projected'!V$14:V$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B29,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B29,'WW Spending Projected'!W$14:W$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B29,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B29,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B29,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B29,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B29,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B29,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B29,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B29,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B29,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B29,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B29,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B29,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B29,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B29,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B29,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B29,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B29,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B29,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B29,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B29,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[null,"Hypothetical 1 Per Capita",null,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B30,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B30,'WW Spending Projected'!D$14:D$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B30,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B30,'WW Spending Projected'!E$14:E$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B30,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B30,'WW Spending Projected'!F$14:F$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B30,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B30,'WW Spending Projected'!G$14:G$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B30,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B30,'WW Spending Projected'!H$14:H$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B30,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B30,'WW Spending Projected'!I$14:I$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B30,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B30,'WW Spending Projected'!J$14:J$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B30,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B30,'WW Spending Projected'!K$14:K$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B30,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B30,'WW Spending Projected'!L$14:L$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B30,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B30,'WW Spending Projected'!M$14:M$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B30,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B30,'WW Spending Projected'!N$14:N$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B30,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B30,'WW Spending Projected'!O$14:O$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B30,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B30,'WW Spending Projected'!P$14:P$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B30,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B30,'WW Spending Projected'!Q$14:Q$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B30,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B30,'WW Spending Projected'!R$14:R$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B30,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B30,'WW Spending Projected'!S$14:S$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B30,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B30,'WW Spending Projected'!T$14:T$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B30,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B30,'WW Spending Projected'!U$14:U$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B30,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B30,'WW Spending Projected'!V$14:V$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B30,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B30,'WW Spending Projected'!W$14:W$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B30,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B30,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B30,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B30,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B30,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B30,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B30,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B30,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B30,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B30,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B30,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B30,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B30,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B30,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B30,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B30,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B30,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B30,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B30,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B30,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C31,'MEG Def'!$A$45:$B$48,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B31,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B31,'WW Spending Projected'!D$14:D$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B31,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B31,'WW Spending Projected'!E$14:E$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B31,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B31,'WW Spending Projected'!F$14:F$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B31,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B31,'WW Spending Projected'!G$14:G$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B31,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B31,'WW Spending Projected'!H$14:H$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B31,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B31,'WW Spending Projected'!I$14:I$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B31,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B31,'WW Spending Projected'!J$14:J$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B31,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B31,'WW Spending Projected'!K$14:K$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B31,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B31,'WW Spending Projected'!L$14:L$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B31,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B31,'WW Spending Projected'!M$14:M$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B31,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B31,'WW Spending Projected'!N$14:N$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B31,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B31,'WW Spending Projected'!O$14:O$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B31,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B31,'WW Spending Projected'!P$14:P$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B31,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B31,'WW Spending Projected'!Q$14:Q$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B31,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B31,'WW Spending Projected'!R$14:R$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B31,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B31,'WW Spending Projected'!S$14:S$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B31,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B31,'WW Spending Projected'!T$14:T$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B31,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B31,'WW Spending Projected'!U$14:U$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B31,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B31,'WW Spending Projected'!V$14:V$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B31,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B31,'WW Spending Projected'!W$14:W$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B31,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B31,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B31,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B31,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B31,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B31,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B31,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B31,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B31,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B31,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B31,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B31,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B31,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B31,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B31,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B31,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B31,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B31,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B31,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B31,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C32,'MEG Def'!$A$45:$B$48,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B32,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B32,'WW Spending Projected'!D$14:D$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B32,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B32,'WW Spending Projected'!E$14:E$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B32,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B32,'WW Spending Projected'!F$14:F$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B32,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B32,'WW Spending Projected'!G$14:G$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B32,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B32,'WW Spending Projected'!H$14:H$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B32,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B32,'WW Spending Projected'!I$14:I$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B32,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B32,'WW Spending Projected'!J$14:J$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B32,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B32,'WW Spending Projected'!K$14:K$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B32,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B32,'WW Spending Projected'!L$14:L$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B32,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B32,'WW Spending Projected'!M$14:M$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B32,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B32,'WW Spending Projected'!N$14:N$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B32,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B32,'WW Spending Projected'!O$14:O$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B32,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B32,'WW Spending Projected'!P$14:P$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B32,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B32,'WW Spending Projected'!Q$14:Q$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B32,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B32,'WW Spending Projected'!R$14:R$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B32,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B32,'WW Spending Projected'!S$14:S$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B32,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B32,'WW Spending Projected'!T$14:T$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B32,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B32,'WW Spending Projected'!U$14:U$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B32,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B32,'WW Spending Projected'!V$14:V$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B32,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B32,'WW Spending Projected'!W$14:W$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B32,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B32,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B32,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B32,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B32,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B32,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B32,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B32,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B32,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B32,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B32,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B32,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B32,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B32,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B32,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B32,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B32,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B32,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B32,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B32,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C33,'MEG Def'!$A$45:$B$48,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B33,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B33,'WW Spending Projected'!D$14:D$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B33,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B33,'WW Spending Projected'!E$14:E$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B33,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B33,'WW Spending Projected'!F$14:F$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B33,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B33,'WW Spending Projected'!G$14:G$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B33,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B33,'WW Spending Projected'!H$14:H$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B33,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B33,'WW Spending Projected'!I$14:I$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B33,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B33,'WW Spending Projected'!J$14:J$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B33,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B33,'WW Spending Projected'!K$14:K$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B33,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B33,'WW Spending Projected'!L$14:L$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B33,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B33,'WW Spending Projected'!M$14:M$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B33,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B33,'WW Spending Projected'!N$14:N$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B33,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B33,'WW Spending Projected'!O$14:O$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B33,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B33,'WW Spending Projected'!P$14:P$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B33,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B33,'WW Spending Projected'!Q$14:Q$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B33,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B33,'WW Spending Projected'!R$14:R$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B33,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B33,'WW Spending Projected'!S$14:S$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B33,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B33,'WW Spending Projected'!T$14:T$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B33,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B33,'WW Spending Projected'!U$14:U$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B33,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B33,'WW Spending Projected'!V$14:V$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B33,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B33,'WW Spending Projected'!W$14:W$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B33,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B33,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B33,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B33,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B33,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B33,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B33,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B33,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B33,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B33,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B33,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B33,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B33,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B33,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B33,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B33,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B33,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B33,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B33,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B33,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[null,null,null,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B34,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B34,'WW Spending Projected'!D$14:D$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B34,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B34,'WW Spending Projected'!E$14:E$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B34,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B34,'WW Spending Projected'!F$14:F$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B34,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B34,'WW Spending Projected'!G$14:G$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B34,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B34,'WW Spending Projected'!H$14:H$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B34,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B34,'WW Spending Projected'!I$14:I$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B34,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B34,'WW Spending Projected'!J$14:J$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B34,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B34,'WW Spending Projected'!K$14:K$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B34,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B34,'WW Spending Projected'!L$14:L$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B34,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B34,'WW Spending Projected'!M$14:M$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B34,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B34,'WW Spending Projected'!N$14:N$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B34,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B34,'WW Spending Projected'!O$14:O$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B34,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B34,'WW Spending Projected'!P$14:P$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B34,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B34,'WW Spending Projected'!Q$14:Q$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B34,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B34,'WW Spending Projected'!R$14:R$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B34,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B34,'WW Spending Projected'!S$14:S$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B34,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B34,'WW Spending Projected'!T$14:T$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B34,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B34,'WW Spending Projected'!U$14:U$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B34,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B34,'WW Spending Projected'!V$14:V$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B34,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B34,'WW Spending Projected'!W$14:W$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B34,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B34,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B34,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B34,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B34,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B34,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B34,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B34,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B34,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B34,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B34,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B34,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B34,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B34,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B34,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B34,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B34,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B34,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B34,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B34,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[null,"Hypothetical 1 Aggregate",null,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B35,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B35,'WW Spending Projected'!D$14:D$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B35,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B35,'WW Spending Projected'!E$14:E$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B35,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B35,'WW Spending Projected'!F$14:F$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B35,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B35,'WW Spending Projected'!G$14:G$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B35,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B35,'WW Spending Projected'!H$14:H$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B35,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B35,'WW Spending Projected'!I$14:I$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B35,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B35,'WW Spending Projected'!J$14:J$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B35,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B35,'WW Spending Projected'!K$14:K$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B35,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B35,'WW Spending Projected'!L$14:L$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B35,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B35,'WW Spending Projected'!M$14:M$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B35,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B35,'WW Spending Projected'!N$14:N$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B35,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B35,'WW Spending Projected'!O$14:O$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B35,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B35,'WW Spending Projected'!P$14:P$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B35,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B35,'WW Spending Projected'!Q$14:Q$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B35,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B35,'WW Spending Projected'!R$14:R$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B35,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B35,'WW Spending Projected'!S$14:S$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B35,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B35,'WW Spending Projected'!T$14:T$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B35,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B35,'WW Spending Projected'!U$14:U$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B35,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B35,'WW Spending Projected'!V$14:V$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B35,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B35,'WW Spending Projected'!W$14:W$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B35,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B35,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B35,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B35,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B35,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B35,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B35,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B35,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B35,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B35,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B35,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B35,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B35,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B35,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B35,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B35,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B35,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B35,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B35,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B35,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C36,'MEG Def'!$A$50:$B$53,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B36,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B36,'WW Spending Projected'!D$14:D$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B36,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B36,'WW Spending Projected'!E$14:E$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B36,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B36,'WW Spending Projected'!F$14:F$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B36,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B36,'WW Spending Projected'!G$14:G$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B36,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B36,'WW Spending Projected'!H$14:H$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B36,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B36,'WW Spending Projected'!I$14:I$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B36,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B36,'WW Spending Projected'!J$14:J$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B36,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B36,'WW Spending Projected'!K$14:K$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B36,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B36,'WW Spending Projected'!L$14:L$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B36,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B36,'WW Spending Projected'!M$14:M$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B36,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B36,'WW Spending Projected'!N$14:N$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B36,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B36,'WW Spending Projected'!O$14:O$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B36,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B36,'WW Spending Projected'!P$14:P$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B36,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B36,'WW Spending Projected'!Q$14:Q$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B36,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B36,'WW Spending Projected'!R$14:R$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B36,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B36,'WW Spending Projected'!S$14:S$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B36,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B36,'WW Spending Projected'!T$14:T$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B36,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B36,'WW Spending Projected'!U$14:U$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B36,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B36,'WW Spending Projected'!V$14:V$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B36,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B36,'WW Spending Projected'!W$14:W$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B36,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B36,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B36,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B36,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B36,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B36,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B36,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B36,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B36,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B36,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B36,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B36,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B36,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B36,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B36,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B36,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B36,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B36,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B36,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B36,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C37,'MEG Def'!$A$50:$B$53,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B37,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B37,'WW Spending Projected'!D$14:D$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B37,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B37,'WW Spending Projected'!E$14:E$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B37,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B37,'WW Spending Projected'!F$14:F$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B37,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B37,'WW Spending Projected'!G$14:G$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B37,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B37,'WW Spending Projected'!H$14:H$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B37,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B37,'WW Spending Projected'!I$14:I$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B37,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B37,'WW Spending Projected'!J$14:J$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B37,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B37,'WW Spending Projected'!K$14:K$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B37,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B37,'WW Spending Projected'!L$14:L$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B37,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B37,'WW Spending Projected'!M$14:M$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B37,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B37,'WW Spending Projected'!N$14:N$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B37,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B37,'WW Spending Projected'!O$14:O$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B37,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B37,'WW Spending Projected'!P$14:P$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B37,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B37,'WW Spending Projected'!Q$14:Q$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B37,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B37,'WW Spending Projected'!R$14:R$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B37,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B37,'WW Spending Projected'!S$14:S$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B37,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B37,'WW Spending Projected'!T$14:T$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B37,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B37,'WW Spending Projected'!U$14:U$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B37,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B37,'WW Spending Projected'!V$14:V$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B37,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B37,'WW Spending Projected'!W$14:W$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B37,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B37,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B37,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B37,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B37,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B37,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B37,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B37,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B37,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B37,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B37,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B37,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B37,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B37,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B37,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B37,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B37,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B37,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B37,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B37,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C38,'MEG Def'!$A$50:$B$53,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B38,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B38,'WW Spending Projected'!D$14:D$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B38,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B38,'WW Spending Projected'!E$14:E$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B38,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B38,'WW Spending Projected'!F$14:F$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B38,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B38,'WW Spending Projected'!G$14:G$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B38,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B38,'WW Spending Projected'!H$14:H$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B38,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B38,'WW Spending Projected'!I$14:I$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B38,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B38,'WW Spending Projected'!J$14:J$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B38,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B38,'WW Spending Projected'!K$14:K$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B38,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B38,'WW Spending Projected'!L$14:L$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B38,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B38,'WW Spending Projected'!M$14:M$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B38,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B38,'WW Spending Projected'!N$14:N$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B38,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B38,'WW Spending Projected'!O$14:O$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B38,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B38,'WW Spending Projected'!P$14:P$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B38,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B38,'WW Spending Projected'!Q$14:Q$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B38,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B38,'WW Spending Projected'!R$14:R$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B38,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B38,'WW Spending Projected'!S$14:S$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B38,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B38,'WW Spending Projected'!T$14:T$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B38,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B38,'WW Spending Projected'!U$14:U$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B38,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B38,'WW Spending Projected'!V$14:V$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B38,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B38,'WW Spending Projected'!W$14:W$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B38,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B38,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B38,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B38,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B38,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B38,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B38,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B38,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B38,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B38,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B38,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B38,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B38,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B38,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B38,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B38,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B38,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B38,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B38,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B38,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[null,null,null,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B39,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B39,'WW Spending Projected'!D$14:D$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B39,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B39,'WW Spending Projected'!E$14:E$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B39,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B39,'WW Spending Projected'!F$14:F$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B39,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B39,'WW Spending Projected'!G$14:G$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B39,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B39,'WW Spending Projected'!H$14:H$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B39,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B39,'WW Spending Projected'!I$14:I$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B39,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B39,'WW Spending Projected'!J$14:J$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B39,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B39,'WW Spending Projected'!K$14:K$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B39,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B39,'WW Spending Projected'!L$14:L$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B39,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B39,'WW Spending Projected'!M$14:M$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B39,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B39,'WW Spending Projected'!N$14:N$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B39,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B39,'WW Spending Projected'!O$14:O$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B39,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B39,'WW Spending Projected'!P$14:P$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B39,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B39,'WW Spending Projected'!Q$14:Q$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B39,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B39,'WW Spending Projected'!R$14:R$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B39,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B39,'WW Spending Projected'!S$14:S$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B39,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B39,'WW Spending Projected'!T$14:T$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B39,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B39,'WW Spending Projected'!U$14:U$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B39,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B39,'WW Spending Projected'!V$14:V$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B39,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B39,'WW Spending Projected'!W$14:W$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B39,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B39,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B39,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B39,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B39,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B39,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B39,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B39,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B39,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B39,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B39,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B39,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B39,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B39,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B39,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B39,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B39,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B39,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B39,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B39,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[null,"Hypothetical 2 Per Capita",null,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B40,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B40,'WW Spending Projected'!D$14:D$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B40,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B40,'WW Spending Projected'!E$14:E$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B40,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B40,'WW Spending Projected'!F$14:F$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B40,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B40,'WW Spending Projected'!G$14:G$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B40,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B40,'WW Spending Projected'!H$14:H$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B40,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B40,'WW Spending Projected'!I$14:I$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B40,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B40,'WW Spending Projected'!J$14:J$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B40,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B40,'WW Spending Projected'!K$14:K$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B40,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B40,'WW Spending Projected'!L$14:L$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B40,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B40,'WW Spending Projected'!M$14:M$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B40,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B40,'WW Spending Projected'!N$14:N$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B40,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B40,'WW Spending Projected'!O$14:O$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B40,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B40,'WW Spending Projected'!P$14:P$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B40,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B40,'WW Spending Projected'!Q$14:Q$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B40,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B40,'WW Spending Projected'!R$14:R$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B40,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B40,'WW Spending Projected'!S$14:S$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B40,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B40,'WW Spending Projected'!T$14:T$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B40,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B40,'WW Spending Projected'!U$14:U$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B40,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B40,'WW Spending Projected'!V$14:V$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B40,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B40,'WW Spending Projected'!W$14:W$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B40,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B40,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B40,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B40,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B40,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B40,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B40,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B40,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B40,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B40,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B40,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B40,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B40,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B40,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B40,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B40,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B40,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B40,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B40,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B40,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C41,'MEG Def'!$A$55:$B$58,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B41,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B41,'WW Spending Projected'!D$14:D$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B41,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B41,'WW Spending Projected'!E$14:E$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B41,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B41,'WW Spending Projected'!F$14:F$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B41,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B41,'WW Spending Projected'!G$14:G$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B41,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B41,'WW Spending Projected'!H$14:H$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B41,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B41,'WW Spending Projected'!I$14:I$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B41,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B41,'WW Spending Projected'!J$14:J$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B41,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B41,'WW Spending Projected'!K$14:K$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B41,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B41,'WW Spending Projected'!L$14:L$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B41,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B41,'WW Spending Projected'!M$14:M$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B41,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B41,'WW Spending Projected'!N$14:N$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B41,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B41,'WW Spending Projected'!O$14:O$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B41,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B41,'WW Spending Projected'!P$14:P$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B41,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B41,'WW Spending Projected'!Q$14:Q$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B41,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B41,'WW Spending Projected'!R$14:R$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B41,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B41,'WW Spending Projected'!S$14:S$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B41,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B41,'WW Spending Projected'!T$14:T$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B41,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B41,'WW Spending Projected'!U$14:U$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B41,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B41,'WW Spending Projected'!V$14:V$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B41,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B41,'WW Spending Projected'!W$14:W$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B41,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B41,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B41,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B41,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B41,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B41,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B41,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B41,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B41,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B41,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B41,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B41,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B41,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B41,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B41,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B41,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B41,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B41,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B41,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B41,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C42,'MEG Def'!$A$55:$B$58,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B42,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B42,'WW Spending Projected'!D$14:D$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B42,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B42,'WW Spending Projected'!E$14:E$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B42,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B42,'WW Spending Projected'!F$14:F$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B42,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B42,'WW Spending Projected'!G$14:G$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B42,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B42,'WW Spending Projected'!H$14:H$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B42,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B42,'WW Spending Projected'!I$14:I$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B42,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B42,'WW Spending Projected'!J$14:J$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B42,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B42,'WW Spending Projected'!K$14:K$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B42,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B42,'WW Spending Projected'!L$14:L$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B42,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B42,'WW Spending Projected'!M$14:M$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B42,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B42,'WW Spending Projected'!N$14:N$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B42,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B42,'WW Spending Projected'!O$14:O$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B42,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B42,'WW Spending Projected'!P$14:P$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B42,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B42,'WW Spending Projected'!Q$14:Q$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B42,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B42,'WW Spending Projected'!R$14:R$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B42,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B42,'WW Spending Projected'!S$14:S$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B42,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B42,'WW Spending Projected'!T$14:T$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B42,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B42,'WW Spending Projected'!U$14:U$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B42,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B42,'WW Spending Projected'!V$14:V$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B42,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B42,'WW Spending Projected'!W$14:W$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B42,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B42,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B42,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B42,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B42,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B42,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B42,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B42,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B42,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B42,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B42,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B42,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B42,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B42,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B42,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B42,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B42,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B42,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B42,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B42,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C43,'MEG Def'!$A$55:$B$58,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B43,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B43,'WW Spending Projected'!D$14:D$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B43,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B43,'WW Spending Projected'!E$14:E$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B43,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B43,'WW Spending Projected'!F$14:F$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B43,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B43,'WW Spending Projected'!G$14:G$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B43,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B43,'WW Spending Projected'!H$14:H$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B43,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B43,'WW Spending Projected'!I$14:I$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B43,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B43,'WW Spending Projected'!J$14:J$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B43,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B43,'WW Spending Projected'!K$14:K$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B43,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B43,'WW Spending Projected'!L$14:L$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B43,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B43,'WW Spending Projected'!M$14:M$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B43,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B43,'WW Spending Projected'!N$14:N$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B43,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B43,'WW Spending Projected'!O$14:O$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B43,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B43,'WW Spending Projected'!P$14:P$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B43,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B43,'WW Spending Projected'!Q$14:Q$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B43,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B43,'WW Spending Projected'!R$14:R$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B43,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B43,'WW Spending Projected'!S$14:S$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B43,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B43,'WW Spending Projected'!T$14:T$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B43,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B43,'WW Spending Projected'!U$14:U$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B43,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B43,'WW Spending Projected'!V$14:V$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B43,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B43,'WW Spending Projected'!W$14:W$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B43,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B43,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B43,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B43,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B43,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B43,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B43,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B43,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B43,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B43,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B43,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B43,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B43,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B43,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B43,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B43,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B43,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B43,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B43,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B43,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[null,null,null,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B44,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B44,'WW Spending Projected'!D$14:D$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B44,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B44,'WW Spending Projected'!E$14:E$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B44,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B44,'WW Spending Projected'!F$14:F$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B44,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B44,'WW Spending Projected'!G$14:G$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B44,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B44,'WW Spending Projected'!H$14:H$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B44,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B44,'WW Spending Projected'!I$14:I$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B44,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B44,'WW Spending Projected'!J$14:J$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B44,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B44,'WW Spending Projected'!K$14:K$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B44,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B44,'WW Spending Projected'!L$14:L$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B44,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B44,'WW Spending Projected'!M$14:M$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B44,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B44,'WW Spending Projected'!N$14:N$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B44,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B44,'WW Spending Projected'!O$14:O$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B44,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B44,'WW Spending Projected'!P$14:P$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B44,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B44,'WW Spending Projected'!Q$14:Q$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B44,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B44,'WW Spending Projected'!R$14:R$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B44,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B44,'WW Spending Projected'!S$14:S$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B44,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B44,'WW Spending Projected'!T$14:T$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B44,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B44,'WW Spending Projected'!U$14:U$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B44,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B44,'WW Spending Projected'!V$14:V$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B44,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B44,'WW Spending Projected'!W$14:W$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B44,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B44,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B44,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B44,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B44,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B44,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B44,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B44,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B44,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B44,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B44,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B44,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B44,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B44,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B44,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B44,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B44,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B44,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B44,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B44,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[null,"Hypothetical 2 Aggregate",null,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B45,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B45,'WW Spending Projected'!D$14:D$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B45,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B45,'WW Spending Projected'!E$14:E$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B45,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B45,'WW Spending Projected'!F$14:F$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B45,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B45,'WW Spending Projected'!G$14:G$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B45,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B45,'WW Spending Projected'!H$14:H$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B45,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B45,'WW Spending Projected'!I$14:I$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B45,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B45,'WW Spending Projected'!J$14:J$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B45,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B45,'WW Spending Projected'!K$14:K$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B45,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B45,'WW Spending Projected'!L$14:L$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B45,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B45,'WW Spending Projected'!M$14:M$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B45,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B45,'WW Spending Projected'!N$14:N$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B45,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B45,'WW Spending Projected'!O$14:O$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B45,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B45,'WW Spending Projected'!P$14:P$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B45,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B45,'WW Spending Projected'!Q$14:Q$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B45,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B45,'WW Spending Projected'!R$14:R$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B45,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B45,'WW Spending Projected'!S$14:S$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B45,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B45,'WW Spending Projected'!T$14:T$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B45,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B45,'WW Spending Projected'!U$14:U$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B45,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B45,'WW Spending Projected'!V$14:V$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B45,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B45,'WW Spending Projected'!W$14:W$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B45,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B45,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B45,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B45,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B45,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B45,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B45,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B45,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B45,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B45,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B45,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B45,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B45,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B45,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B45,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B45,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B45,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B45,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B45,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B45,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C46,'MEG Def'!$A$60:$B$63,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B46,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B46,'WW Spending Projected'!D$14:D$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B46,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B46,'WW Spending Projected'!E$14:E$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B46,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B46,'WW Spending Projected'!F$14:F$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B46,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B46,'WW Spending Projected'!G$14:G$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B46,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B46,'WW Spending Projected'!H$14:H$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B46,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B46,'WW Spending Projected'!I$14:I$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B46,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B46,'WW Spending Projected'!J$14:J$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B46,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B46,'WW Spending Projected'!K$14:K$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B46,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B46,'WW Spending Projected'!L$14:L$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B46,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B46,'WW Spending Projected'!M$14:M$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B46,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B46,'WW Spending Projected'!N$14:N$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B46,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B46,'WW Spending Projected'!O$14:O$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B46,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B46,'WW Spending Projected'!P$14:P$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B46,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B46,'WW Spending Projected'!Q$14:Q$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B46,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B46,'WW Spending Projected'!R$14:R$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B46,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B46,'WW Spending Projected'!S$14:S$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B46,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B46,'WW Spending Projected'!T$14:T$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B46,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B46,'WW Spending Projected'!U$14:U$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B46,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B46,'WW Spending Projected'!V$14:V$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B46,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B46,'WW Spending Projected'!W$14:W$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B46,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B46,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B46,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B46,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B46,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B46,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B46,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B46,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B46,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B46,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B46,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B46,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B46,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B46,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B46,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B46,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B46,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B46,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B46,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B46,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C47,'MEG Def'!$A$60:$B$63,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B47,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B47,'WW Spending Projected'!D$14:D$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B47,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B47,'WW Spending Projected'!E$14:E$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B47,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B47,'WW Spending Projected'!F$14:F$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B47,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B47,'WW Spending Projected'!G$14:G$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B47,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B47,'WW Spending Projected'!H$14:H$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B47,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B47,'WW Spending Projected'!I$14:I$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B47,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B47,'WW Spending Projected'!J$14:J$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B47,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B47,'WW Spending Projected'!K$14:K$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B47,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B47,'WW Spending Projected'!L$14:L$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B47,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B47,'WW Spending Projected'!M$14:M$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B47,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B47,'WW Spending Projected'!N$14:N$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B47,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B47,'WW Spending Projected'!O$14:O$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B47,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B47,'WW Spending Projected'!P$14:P$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B47,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B47,'WW Spending Projected'!Q$14:Q$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B47,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B47,'WW Spending Projected'!R$14:R$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B47,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B47,'WW Spending Projected'!S$14:S$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B47,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B47,'WW Spending Projected'!T$14:T$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B47,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B47,'WW Spending Projected'!U$14:U$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B47,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B47,'WW Spending Projected'!V$14:V$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B47,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B47,'WW Spending Projected'!W$14:W$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B47,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B47,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B47,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B47,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B47,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B47,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B47,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B47,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B47,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B47,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B47,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B47,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B47,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B47,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B47,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B47,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B47,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B47,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B47,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B47,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C48,'MEG Def'!$A$60:$B$63,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B48,'WW Spending Actual'!D$10:D$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B48,'WW Spending Projected'!D$14:D$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B48,'WW Spending Actual'!E$10:E$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B48,'WW Spending Projected'!E$14:E$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B48,'WW Spending Actual'!F$10:F$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B48,'WW Spending Projected'!F$14:F$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B48,'WW Spending Actual'!G$10:G$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B48,'WW Spending Projected'!G$14:G$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B48,'WW Spending Actual'!H$10:H$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B48,'WW Spending Projected'!H$14:H$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B48,'WW Spending Actual'!I$10:I$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B48,'WW Spending Projected'!I$14:I$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B48,'WW Spending Actual'!J$10:J$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B48,'WW Spending Projected'!J$14:J$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B48,'WW Spending Actual'!K$10:K$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B48,'WW Spending Projected'!K$14:K$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B48,'WW Spending Actual'!L$10:L$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B48,'WW Spending Projected'!L$14:L$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B48,'WW Spending Actual'!M$10:M$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B48,'WW Spending Projected'!M$14:M$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B48,'WW Spending Actual'!N$10:N$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B48,'WW Spending Projected'!N$14:N$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B48,'WW Spending Actual'!O$10:O$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B48,'WW Spending Projected'!O$14:O$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B48,'WW Spending Actual'!P$10:P$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B48,'WW Spending Projected'!P$14:P$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B48,'WW Spending Actual'!Q$10:Q$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B48,'WW Spending Projected'!Q$14:Q$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B48,'WW Spending Actual'!R$10:R$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B48,'WW Spending Projected'!R$14:R$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B48,'WW Spending Actual'!S$10:S$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B48,'WW Spending Projected'!S$14:S$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B48,'WW Spending Actual'!T$10:T$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B48,'WW Spending Projected'!T$14:T$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B48,'WW Spending Actual'!U$10:U$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B48,'WW Spending Projected'!U$14:U$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B48,'WW Spending Actual'!V$10:V$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B48,'WW Spending Projected'!V$14:V$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B48,'WW Spending Actual'!W$10:W$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B48,'WW Spending Projected'!W$14:W$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B48,'WW Spending Actual'!X$10:X$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B48,'WW Spending Projected'!X$14:X$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B48,'WW Spending Actual'!Y$10:Y$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B48,'WW Spending Projected'!Y$14:Y$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B48,'WW Spending Actual'!Z$10:Z$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B48,'WW Spending Projected'!Z$14:Z$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B48,'WW Spending Actual'!AA$10:AA$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B48,'WW Spending Projected'!AA$14:AA$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B48,'WW Spending Actual'!AB$10:AB$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B48,'WW Spending Projected'!AB$14:AB$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B48,'WW Spending Actual'!AC$10:AC$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B48,'WW Spending Projected'!AC$14:AC$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B48,'WW Spending Actual'!AD$10:AD$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B48,'WW Spending Projected'!AD$14:AD$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B48,'WW Spending Actual'!AE$10:AE$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B48,'WW Spending Projected'!AE$14:AE$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B48,'WW Spending Actual'!AF$10:AF$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B48,'WW Spending Projected'!AF$14:AF$53)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$10:$B$49,'WW Spending Total'!$B48,'WW Spending Actual'!AG$10:AG$49)+SUMIF('WW Spending Projected'!$B$14:$B$53,'WW Spending Total'!$B48,'WW Spending Projected'!AG$14:AG$53)","v":0}]
[]
[null,"TOTAL",null,{"$f":"SUM(D8:D49)","v":-5112},-22253,-104421,-24877,5929,893,-232456,738407,7952505,215420665,1790282971,3305678920,4497805509,6125290125,5893720545,5029397830,5524773752,6584247301,8120766952,8213245374,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Federal Share"]
[null,null,null,"DEMONSTRATION YEARS (DY)"]
[null,null,null,{"$f":"'DY Def'!B$5","v":1},{"$f":"'DY Def'!C$5","v":2},{"$f":"'DY Def'!D$5","v":3},{"$f":"'DY Def'!E$5","v":4},{"$f":"'DY Def'!F$5","v":5},{"$f":"'DY Def'!G$5","v":6},{"$f":"'DY Def'!H$5","v":7},{"$f":"'DY Def'!I$5","v":8},{"$f":"'DY Def'!J$5","v":9},{"$f":"'DY Def'!K$5","v":10},{"$f":"'DY Def'!L$5","v":11},{"$f":"'DY Def'!M$5","v":12},{"$f":"'DY Def'!N$5","v":13},{"$f":"'DY Def'!O$5","v":14},{"$f":"'DY Def'!P$5","v":15},{"$f":"'DY Def'!Q$5","v":16},{"$f":"'DY Def'!R$5","v":17},{"$f":"'DY Def'!S$5","v":18},{"$f":"'DY Def'!T$5","v":19},{"$f":"'DY Def'!U$5","v":20},{"$f":"'DY Def'!V$5","v":21},{"$f":"'DY Def'!W$5","v":22},{"$f":"'DY Def'!X$5","v":23},{"$f":"'DY Def'!Y$5","v":24},{"$f":"'DY Def'!Z$5","v":25},{"$f":"'DY Def'!AA$5","v":26},{"$f":"'DY Def'!AB$5","v":27},{"$f":"'DY Def'!AC$5","v":28},{"$f":"'DY Def'!AD$5","v":29},{"$f":"'DY Def'!AE$5","v":30}]
[]
[null,"Medicaid Per Capita"]
[null,{"$f":"IFERROR(VLOOKUP(C57,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B57,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B57,'WW Spending Projected'!D$60:D$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B57,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B57,'WW Spending Projected'!E$60:E$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B57,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B57,'WW Spending Projected'!F$60:F$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B57,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B57,'WW Spending Projected'!G$60:G$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B57,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B57,'WW Spending Projected'!H$60:H$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B57,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B57,'WW Spending Projected'!I$60:I$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B57,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B57,'WW Spending Projected'!J$60:J$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B57,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B57,'WW Spending Projected'!K$60:K$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B57,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B57,'WW Spending Projected'!L$60:L$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B57,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B57,'WW Spending Projected'!M$60:M$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B57,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B57,'WW Spending Projected'!N$60:N$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B57,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B57,'WW Spending Projected'!O$60:O$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B57,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B57,'WW Spending Projected'!P$60:P$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B57,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B57,'WW Spending Projected'!Q$60:Q$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B57,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B57,'WW Spending Projected'!R$60:R$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B57,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B57,'WW Spending Projected'!S$60:S$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B57,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B57,'WW Spending Projected'!T$60:T$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B57,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B57,'WW Spending Projected'!U$60:U$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B57,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B57,'WW Spending Projected'!V$60:V$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B57,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B57,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B57,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B57,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B57,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B57,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B57,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B57,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B57,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B57,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B57,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B57,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B57,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B57,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B57,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B57,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B57,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B57,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B57,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B57,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B57,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B57,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C58,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B58,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B58,'WW Spending Projected'!D$60:D$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B58,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B58,'WW Spending Projected'!E$60:E$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B58,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B58,'WW Spending Projected'!F$60:F$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B58,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B58,'WW Spending Projected'!G$60:G$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B58,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B58,'WW Spending Projected'!H$60:H$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B58,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B58,'WW Spending Projected'!I$60:I$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B58,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B58,'WW Spending Projected'!J$60:J$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B58,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B58,'WW Spending Projected'!K$60:K$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B58,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B58,'WW Spending Projected'!L$60:L$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B58,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B58,'WW Spending Projected'!M$60:M$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B58,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B58,'WW Spending Projected'!N$60:N$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B58,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B58,'WW Spending Projected'!O$60:O$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B58,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B58,'WW Spending Projected'!P$60:P$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B58,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B58,'WW Spending Projected'!Q$60:Q$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B58,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B58,'WW Spending Projected'!R$60:R$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B58,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B58,'WW Spending Projected'!S$60:S$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B58,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B58,'WW Spending Projected'!T$60:T$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B58,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B58,'WW Spending Projected'!U$60:U$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B58,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B58,'WW Spending Projected'!V$60:V$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B58,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B58,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B58,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B58,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B58,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B58,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B58,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B58,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B58,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B58,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B58,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B58,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B58,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B58,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B58,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B58,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B58,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B58,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B58,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B58,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B58,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B58,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C59,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B59,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B59,'WW Spending Projected'!D$60:D$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B59,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B59,'WW Spending Projected'!E$60:E$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B59,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B59,'WW Spending Projected'!F$60:F$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B59,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B59,'WW Spending Projected'!G$60:G$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B59,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B59,'WW Spending Projected'!H$60:H$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B59,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B59,'WW Spending Projected'!I$60:I$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B59,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B59,'WW Spending Projected'!J$60:J$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B59,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B59,'WW Spending Projected'!K$60:K$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B59,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B59,'WW Spending Projected'!L$60:L$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B59,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B59,'WW Spending Projected'!M$60:M$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B59,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B59,'WW Spending Projected'!N$60:N$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B59,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B59,'WW Spending Projected'!O$60:O$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B59,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B59,'WW Spending Projected'!P$60:P$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B59,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B59,'WW Spending Projected'!Q$60:Q$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B59,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B59,'WW Spending Projected'!R$60:R$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B59,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B59,'WW Spending Projected'!S$60:S$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B59,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B59,'WW Spending Projected'!T$60:T$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B59,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B59,'WW Spending Projected'!U$60:U$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B59,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B59,'WW Spending Projected'!V$60:V$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B59,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B59,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B59,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B59,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B59,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B59,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B59,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B59,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B59,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B59,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B59,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B59,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B59,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B59,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B59,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B59,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B59,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B59,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B59,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B59,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B59,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B59,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C60,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B60,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B60,'WW Spending Projected'!D$60:D$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B60,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B60,'WW Spending Projected'!E$60:E$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B60,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B60,'WW Spending Projected'!F$60:F$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B60,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B60,'WW Spending Projected'!G$60:G$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B60,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B60,'WW Spending Projected'!H$60:H$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B60,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B60,'WW Spending Projected'!I$60:I$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B60,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B60,'WW Spending Projected'!J$60:J$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B60,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B60,'WW Spending Projected'!K$60:K$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B60,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B60,'WW Spending Projected'!L$60:L$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B60,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B60,'WW Spending Projected'!M$60:M$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B60,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B60,'WW Spending Projected'!N$60:N$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B60,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B60,'WW Spending Projected'!O$60:O$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B60,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B60,'WW Spending Projected'!P$60:P$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B60,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B60,'WW Spending Projected'!Q$60:Q$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B60,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B60,'WW Spending Projected'!R$60:R$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B60,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B60,'WW Spending Projected'!S$60:S$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B60,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B60,'WW Spending Projected'!T$60:T$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B60,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B60,'WW Spending Projected'!U$60:U$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B60,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B60,'WW Spending Projected'!V$60:V$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B60,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B60,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B60,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B60,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B60,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B60,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B60,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B60,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B60,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B60,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B60,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B60,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B60,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B60,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B60,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B60,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B60,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B60,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B60,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B60,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B60,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B60,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C61,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B61,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B61,'WW Spending Projected'!D$60:D$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B61,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B61,'WW Spending Projected'!E$60:E$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B61,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B61,'WW Spending Projected'!F$60:F$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B61,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B61,'WW Spending Projected'!G$60:G$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B61,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B61,'WW Spending Projected'!H$60:H$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B61,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B61,'WW Spending Projected'!I$60:I$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B61,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B61,'WW Spending Projected'!J$60:J$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B61,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B61,'WW Spending Projected'!K$60:K$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B61,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B61,'WW Spending Projected'!L$60:L$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B61,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B61,'WW Spending Projected'!M$60:M$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B61,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B61,'WW Spending Projected'!N$60:N$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B61,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B61,'WW Spending Projected'!O$60:O$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B61,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B61,'WW Spending Projected'!P$60:P$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B61,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B61,'WW Spending Projected'!Q$60:Q$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B61,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B61,'WW Spending Projected'!R$60:R$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B61,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B61,'WW Spending Projected'!S$60:S$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B61,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B61,'WW Spending Projected'!T$60:T$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B61,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B61,'WW Spending Projected'!U$60:U$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B61,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B61,'WW Spending Projected'!V$60:V$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B61,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B61,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B61,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B61,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B61,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B61,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B61,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B61,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B61,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B61,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B61,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B61,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B61,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B61,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B61,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B61,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B61,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B61,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B61,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B61,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B61,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B61,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[]
[null,"Medicaid Aggregate",null,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B63,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B63,'WW Spending Projected'!D$60:D$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B63,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B63,'WW Spending Projected'!E$60:E$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B63,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B63,'WW Spending Projected'!F$60:F$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B63,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B63,'WW Spending Projected'!G$60:G$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B63,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B63,'WW Spending Projected'!H$60:H$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B63,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B63,'WW Spending Projected'!I$60:I$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B63,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B63,'WW Spending Projected'!J$60:J$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B63,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B63,'WW Spending Projected'!K$60:K$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B63,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B63,'WW Spending Projected'!L$60:L$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B63,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B63,'WW Spending Projected'!M$60:M$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B63,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B63,'WW Spending Projected'!N$60:N$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B63,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B63,'WW Spending Projected'!O$60:O$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B63,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B63,'WW Spending Projected'!P$60:P$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B63,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B63,'WW Spending Projected'!Q$60:Q$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B63,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B63,'WW Spending Projected'!R$60:R$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B63,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B63,'WW Spending Projected'!S$60:S$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B63,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B63,'WW Spending Projected'!T$60:T$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B63,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B63,'WW Spending Projected'!U$60:U$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B63,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B63,'WW Spending Projected'!V$60:V$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B63,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B63,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B63,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B63,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B63,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B63,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B63,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B63,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B63,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B63,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B63,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B63,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B63,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B63,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B63,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B63,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B63,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B63,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B63,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B63,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B63,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B63,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C64,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B64,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B64,'WW Spending Projected'!D$60:D$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B64,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B64,'WW Spending Projected'!E$60:E$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B64,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B64,'WW Spending Projected'!F$60:F$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B64,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B64,'WW Spending Projected'!G$60:G$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B64,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B64,'WW Spending Projected'!H$60:H$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B64,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B64,'WW Spending Projected'!I$60:I$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B64,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B64,'WW Spending Projected'!J$60:J$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B64,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B64,'WW Spending Projected'!K$60:K$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B64,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B64,'WW Spending Projected'!L$60:L$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B64,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B64,'WW Spending Projected'!M$60:M$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B64,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B64,'WW Spending Projected'!N$60:N$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B64,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B64,'WW Spending Projected'!O$60:O$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B64,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B64,'WW Spending Projected'!P$60:P$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B64,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B64,'WW Spending Projected'!Q$60:Q$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B64,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B64,'WW Spending Projected'!R$60:R$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B64,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B64,'WW Spending Projected'!S$60:S$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B64,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B64,'WW Spending Projected'!T$60:T$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B64,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B64,'WW Spending Projected'!U$60:U$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B64,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B64,'WW Spending Projected'!V$60:V$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B64,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B64,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B64,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B64,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B64,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B64,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B64,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B64,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B64,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B64,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B64,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B64,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B64,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B64,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B64,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B64,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B64,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B64,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B64,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B64,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B64,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B64,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C65,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B65,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B65,'WW Spending Projected'!D$60:D$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B65,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B65,'WW Spending Projected'!E$60:E$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B65,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B65,'WW Spending Projected'!F$60:F$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B65,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B65,'WW Spending Projected'!G$60:G$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B65,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B65,'WW Spending Projected'!H$60:H$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B65,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B65,'WW Spending Projected'!I$60:I$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B65,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B65,'WW Spending Projected'!J$60:J$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B65,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B65,'WW Spending Projected'!K$60:K$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B65,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B65,'WW Spending Projected'!L$60:L$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B65,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B65,'WW Spending Projected'!M$60:M$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B65,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B65,'WW Spending Projected'!N$60:N$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B65,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B65,'WW Spending Projected'!O$60:O$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B65,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B65,'WW Spending Projected'!P$60:P$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B65,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B65,'WW Spending Projected'!Q$60:Q$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B65,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B65,'WW Spending Projected'!R$60:R$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B65,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B65,'WW Spending Projected'!S$60:S$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B65,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B65,'WW Spending Projected'!T$60:T$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B65,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B65,'WW Spending Projected'!U$60:U$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B65,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B65,'WW Spending Projected'!V$60:V$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B65,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B65,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B65,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B65,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B65,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B65,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B65,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B65,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B65,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B65,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B65,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B65,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B65,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B65,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B65,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B65,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B65,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B65,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B65,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B65,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B65,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B65,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C66,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B66,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B66,'WW Spending Projected'!D$60:D$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B66,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B66,'WW Spending Projected'!E$60:E$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B66,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B66,'WW Spending Projected'!F$60:F$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B66,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B66,'WW Spending Projected'!G$60:G$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B66,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B66,'WW Spending Projected'!H$60:H$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B66,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B66,'WW Spending Projected'!I$60:I$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B66,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B66,'WW Spending Projected'!J$60:J$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B66,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B66,'WW Spending Projected'!K$60:K$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B66,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B66,'WW Spending Projected'!L$60:L$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B66,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B66,'WW Spending Projected'!M$60:M$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B66,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B66,'WW Spending Projected'!N$60:N$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B66,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B66,'WW Spending Projected'!O$60:O$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B66,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B66,'WW Spending Projected'!P$60:P$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B66,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B66,'WW Spending Projected'!Q$60:Q$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B66,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B66,'WW Spending Projected'!R$60:R$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B66,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B66,'WW Spending Projected'!S$60:S$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B66,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B66,'WW Spending Projected'!T$60:T$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B66,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B66,'WW Spending Projected'!U$60:U$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B66,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B66,'WW Spending Projected'!V$60:V$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B66,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B66,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B66,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B66,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B66,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B66,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B66,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B66,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B66,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B66,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B66,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B66,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B66,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B66,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B66,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B66,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B66,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B66,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B66,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B66,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B66,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B66,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C67,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B67,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B67,'WW Spending Projected'!D$60:D$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B67,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B67,'WW Spending Projected'!E$60:E$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B67,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B67,'WW Spending Projected'!F$60:F$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B67,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B67,'WW Spending Projected'!G$60:G$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B67,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B67,'WW Spending Projected'!H$60:H$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B67,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B67,'WW Spending Projected'!I$60:I$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B67,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B67,'WW Spending Projected'!J$60:J$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B67,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B67,'WW Spending Projected'!K$60:K$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B67,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B67,'WW Spending Projected'!L$60:L$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B67,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B67,'WW Spending Projected'!M$60:M$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B67,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B67,'WW Spending Projected'!N$60:N$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B67,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B67,'WW Spending Projected'!O$60:O$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B67,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B67,'WW Spending Projected'!P$60:P$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B67,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B67,'WW Spending Projected'!Q$60:Q$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B67,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B67,'WW Spending Projected'!R$60:R$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B67,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B67,'WW Spending Projected'!S$60:S$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B67,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B67,'WW Spending Projected'!T$60:T$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B67,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B67,'WW Spending Projected'!U$60:U$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B67,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B67,'WW Spending Projected'!V$60:V$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B67,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B67,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B67,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B67,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B67,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B67,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B67,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B67,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B67,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B67,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B67,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B67,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B67,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B67,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B67,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B67,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B67,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B67,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B67,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B67,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B67,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B67,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C68,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B68,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B68,'WW Spending Projected'!D$60:D$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B68,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B68,'WW Spending Projected'!E$60:E$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B68,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B68,'WW Spending Projected'!F$60:F$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B68,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B68,'WW Spending Projected'!G$60:G$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B68,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B68,'WW Spending Projected'!H$60:H$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B68,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B68,'WW Spending Projected'!I$60:I$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B68,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B68,'WW Spending Projected'!J$60:J$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B68,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B68,'WW Spending Projected'!K$60:K$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B68,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B68,'WW Spending Projected'!L$60:L$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B68,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B68,'WW Spending Projected'!M$60:M$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B68,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B68,'WW Spending Projected'!N$60:N$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B68,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B68,'WW Spending Projected'!O$60:O$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B68,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B68,'WW Spending Projected'!P$60:P$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B68,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B68,'WW Spending Projected'!Q$60:Q$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B68,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B68,'WW Spending Projected'!R$60:R$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B68,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B68,'WW Spending Projected'!S$60:S$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B68,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B68,'WW Spending Projected'!T$60:T$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B68,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B68,'WW Spending Projected'!U$60:U$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B68,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B68,'WW Spending Projected'!V$60:V$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B68,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B68,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B68,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B68,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B68,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B68,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B68,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B68,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B68,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B68,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B68,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B68,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B68,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B68,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B68,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B68,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B68,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B68,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B68,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B68,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B68,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B68,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C69,'MEG Def'!$A$24:$A$24,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B69,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B69,'WW Spending Projected'!D$60:D$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B69,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B69,'WW Spending Projected'!E$60:E$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B69,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B69,'WW Spending Projected'!F$60:F$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B69,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B69,'WW Spending Projected'!G$60:G$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B69,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B69,'WW Spending Projected'!H$60:H$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B69,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B69,'WW Spending Projected'!I$60:I$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B69,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B69,'WW Spending Projected'!J$60:J$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B69,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B69,'WW Spending Projected'!K$60:K$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B69,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B69,'WW Spending Projected'!L$60:L$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B69,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B69,'WW Spending Projected'!M$60:M$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B69,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B69,'WW Spending Projected'!N$60:N$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B69,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B69,'WW Spending Projected'!O$60:O$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B69,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B69,'WW Spending Projected'!P$60:P$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B69,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B69,'WW Spending Projected'!Q$60:Q$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B69,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B69,'WW Spending Projected'!R$60:R$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B69,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B69,'WW Spending Projected'!S$60:S$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B69,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B69,'WW Spending Projected'!T$60:T$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B69,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B69,'WW Spending Projected'!U$60:U$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B69,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B69,'WW Spending Projected'!V$60:V$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B69,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B69,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B69,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B69,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B69,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B69,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B69,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B69,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B69,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B69,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B69,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B69,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B69,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B69,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B69,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B69,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B69,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B69,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B69,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B69,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B69,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B69,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[null,"Medicaid Aggregate - WW only",null,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B70,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B70,'WW Spending Projected'!D$60:D$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B70,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B70,'WW Spending Projected'!E$60:E$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B70,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B70,'WW Spending Projected'!F$60:F$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B70,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B70,'WW Spending Projected'!G$60:G$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B70,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B70,'WW Spending Projected'!H$60:H$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B70,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B70,'WW Spending Projected'!I$60:I$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B70,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B70,'WW Spending Projected'!J$60:J$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B70,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B70,'WW Spending Projected'!K$60:K$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B70,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B70,'WW Spending Projected'!L$60:L$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B70,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B70,'WW Spending Projected'!M$60:M$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B70,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B70,'WW Spending Projected'!N$60:N$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B70,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B70,'WW Spending Projected'!O$60:O$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B70,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B70,'WW Spending Projected'!P$60:P$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B70,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B70,'WW Spending Projected'!Q$60:Q$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B70,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B70,'WW Spending Projected'!R$60:R$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B70,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B70,'WW Spending Projected'!S$60:S$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B70,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B70,'WW Spending Projected'!T$60:T$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B70,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B70,'WW Spending Projected'!U$60:U$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B70,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B70,'WW Spending Projected'!V$60:V$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B70,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B70,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B70,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B70,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B70,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B70,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B70,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B70,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B70,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B70,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B70,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B70,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B70,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B70,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B70,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B70,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B70,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B70,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B70,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B70,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B70,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B70,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C71,'MEG Def'!$A$38:$B$43,2),\"\")","v":"CCO Expenditures"},1,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B71,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B71,'WW Spending Projected'!D$60:D$99)","v":-3026},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B71,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B71,'WW Spending Projected'!E$60:E$99)","v":-13565},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B71,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B71,'WW Spending Projected'!F$60:F$99)","v":-65589},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B71,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B71,'WW Spending Projected'!G$60:G$99)","v":-15165},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B71,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B71,'WW Spending Projected'!H$60:H$99)","v":3650},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B71,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B71,'WW Spending Projected'!I$60:I$99)","v":428},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B71,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B71,'WW Spending Projected'!J$60:J$99)","v":-138696},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B71,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B71,'WW Spending Projected'!K$60:K$99)","v":461311},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B71,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B71,'WW Spending Projected'!L$60:L$99)","v":5039866},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B71,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B71,'WW Spending Projected'!M$60:M$99)","v":135334274},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B71,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B71,'WW Spending Projected'!N$60:N$99)","v":969385065},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B71,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B71,'WW Spending Projected'!O$60:O$99)","v":2068364211},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B71,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B71,'WW Spending Projected'!P$60:P$99)","v":3315204620},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B71,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B71,'WW Spending Projected'!Q$60:Q$99)","v":4871632559},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B71,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B71,'WW Spending Projected'!R$60:R$99)","v":4476518352},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B71,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B71,'WW Spending Projected'!S$60:S$99)","v":3767030922},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B71,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B71,'WW Spending Projected'!T$60:T$99)","v":4259113274},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B71,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B71,'WW Spending Projected'!U$60:U$99)","v":5068619713},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B71,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B71,'WW Spending Projected'!V$60:V$99)","v":1496120599},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B71,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B71,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B71,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B71,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B71,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B71,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B71,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B71,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B71,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B71,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B71,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B71,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B71,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B71,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B71,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B71,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B71,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B71,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B71,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B71,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B71,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B71,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C72,'MEG Def'!$A$38:$B$43,2),\"\")","v":"DSHP Expenditures"},2,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B72,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B72,'WW Spending Projected'!D$60:D$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B72,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B72,'WW Spending Projected'!E$60:E$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B72,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B72,'WW Spending Projected'!F$60:F$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B72,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B72,'WW Spending Projected'!G$60:G$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B72,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B72,'WW Spending Projected'!H$60:H$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B72,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B72,'WW Spending Projected'!I$60:I$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B72,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B72,'WW Spending Projected'!J$60:J$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B72,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B72,'WW Spending Projected'!K$60:K$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B72,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B72,'WW Spending Projected'!L$60:L$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B72,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B72,'WW Spending Projected'!M$60:M$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B72,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B72,'WW Spending Projected'!N$60:N$99)","v":148524535},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B72,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B72,'WW Spending Projected'!O$60:O$99)","v":152388296},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B72,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B72,'WW Spending Projected'!P$60:P$99)","v":75725378},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B72,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B72,'WW Spending Projected'!Q$60:Q$99)","v":67557577},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B72,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B72,'WW Spending Projected'!R$60:R$99)","v":67998746},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B72,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B72,'WW Spending Projected'!S$60:S$99)","v":1},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B72,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B72,'WW Spending Projected'!T$60:T$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B72,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B72,'WW Spending Projected'!U$60:U$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B72,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B72,'WW Spending Projected'!V$60:V$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B72,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B72,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B72,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B72,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B72,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B72,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B72,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B72,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B72,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B72,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B72,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B72,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B72,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B72,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B72,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B72,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B72,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B72,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B72,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B72,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B72,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B72,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C73,'MEG Def'!$A$38:$B$43,2),\"\")","v":"Indian Health Service or tribal health facility expenditures"},3,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B73,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B73,'WW Spending Projected'!D$60:D$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B73,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B73,'WW Spending Projected'!E$60:E$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B73,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B73,'WW Spending Projected'!F$60:F$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B73,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B73,'WW Spending Projected'!G$60:G$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B73,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B73,'WW Spending Projected'!H$60:H$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B73,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B73,'WW Spending Projected'!I$60:I$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B73,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B73,'WW Spending Projected'!J$60:J$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B73,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B73,'WW Spending Projected'!K$60:K$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B73,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B73,'WW Spending Projected'!L$60:L$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B73,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B73,'WW Spending Projected'!M$60:M$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B73,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B73,'WW Spending Projected'!N$60:N$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B73,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B73,'WW Spending Projected'!O$60:O$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B73,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B73,'WW Spending Projected'!P$60:P$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B73,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B73,'WW Spending Projected'!Q$60:Q$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B73,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B73,'WW Spending Projected'!R$60:R$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B73,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B73,'WW Spending Projected'!S$60:S$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B73,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B73,'WW Spending Projected'!T$60:T$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B73,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B73,'WW Spending Projected'!U$60:U$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B73,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B73,'WW Spending Projected'!V$60:V$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B73,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B73,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B73,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B73,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B73,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B73,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B73,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B73,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B73,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B73,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B73,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B73,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B73,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B73,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B73,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B73,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B73,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B73,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B73,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B73,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B73,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B73,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C74,'MEG Def'!$A$38:$B$43,2),\"\")","v":"Hospital Transformation Performance Program"},4,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B74,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B74,'WW Spending Projected'!D$60:D$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B74,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B74,'WW Spending Projected'!E$60:E$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B74,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B74,'WW Spending Projected'!F$60:F$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B74,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B74,'WW Spending Projected'!G$60:G$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B74,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B74,'WW Spending Projected'!H$60:H$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B74,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B74,'WW Spending Projected'!I$60:I$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B74,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B74,'WW Spending Projected'!J$60:J$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B74,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B74,'WW Spending Projected'!K$60:K$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B74,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B74,'WW Spending Projected'!L$60:L$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B74,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B74,'WW Spending Projected'!M$60:M$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B74,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B74,'WW Spending Projected'!N$60:N$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B74,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B74,'WW Spending Projected'!O$60:O$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B74,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B74,'WW Spending Projected'!P$60:P$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B74,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B74,'WW Spending Projected'!Q$60:Q$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B74,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B74,'WW Spending Projected'!R$60:R$99)","v":56399881},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B74,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B74,'WW Spending Projected'!S$60:S$99)","v":57104670},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B74,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B74,'WW Spending Projected'!T$60:T$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B74,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B74,'WW Spending Projected'!U$60:U$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B74,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B74,'WW Spending Projected'!V$60:V$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B74,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B74,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B74,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B74,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B74,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B74,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B74,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B74,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B74,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B74,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B74,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B74,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B74,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B74,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B74,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B74,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B74,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B74,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B74,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B74,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B74,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B74,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C75,'MEG Def'!$A$38:$B$43,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B75,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B75,'WW Spending Projected'!D$60:D$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B75,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B75,'WW Spending Projected'!E$60:E$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B75,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B75,'WW Spending Projected'!F$60:F$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B75,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B75,'WW Spending Projected'!G$60:G$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B75,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B75,'WW Spending Projected'!H$60:H$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B75,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B75,'WW Spending Projected'!I$60:I$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B75,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B75,'WW Spending Projected'!J$60:J$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B75,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B75,'WW Spending Projected'!K$60:K$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B75,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B75,'WW Spending Projected'!L$60:L$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B75,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B75,'WW Spending Projected'!M$60:M$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B75,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B75,'WW Spending Projected'!N$60:N$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B75,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B75,'WW Spending Projected'!O$60:O$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B75,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B75,'WW Spending Projected'!P$60:P$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B75,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B75,'WW Spending Projected'!Q$60:Q$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B75,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B75,'WW Spending Projected'!R$60:R$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B75,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B75,'WW Spending Projected'!S$60:S$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B75,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B75,'WW Spending Projected'!T$60:T$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B75,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B75,'WW Spending Projected'!U$60:U$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B75,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B75,'WW Spending Projected'!V$60:V$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B75,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B75,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B75,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B75,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B75,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B75,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B75,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B75,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B75,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B75,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B75,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B75,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B75,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B75,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B75,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B75,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B75,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B75,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B75,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B75,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B75,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B75,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[null,null,null,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B76,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B76,'WW Spending Projected'!D$60:D$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B76,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B76,'WW Spending Projected'!E$60:E$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B76,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B76,'WW Spending Projected'!F$60:F$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B76,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B76,'WW Spending Projected'!G$60:G$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B76,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B76,'WW Spending Projected'!H$60:H$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B76,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B76,'WW Spending Projected'!I$60:I$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B76,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B76,'WW Spending Projected'!J$60:J$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B76,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B76,'WW Spending Projected'!K$60:K$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B76,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B76,'WW Spending Projected'!L$60:L$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B76,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B76,'WW Spending Projected'!M$60:M$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B76,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B76,'WW Spending Projected'!N$60:N$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B76,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B76,'WW Spending Projected'!O$60:O$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B76,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B76,'WW Spending Projected'!P$60:P$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B76,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B76,'WW Spending Projected'!Q$60:Q$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B76,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B76,'WW Spending Projected'!R$60:R$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B76,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B76,'WW Spending Projected'!S$60:S$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B76,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B76,'WW Spending Projected'!T$60:T$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B76,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B76,'WW Spending Projected'!U$60:U$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B76,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B76,'WW Spending Projected'!V$60:V$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B76,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B76,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B76,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B76,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B76,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B76,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B76,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B76,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B76,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B76,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B76,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B76,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B76,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B76,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B76,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B76,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B76,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B76,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B76,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B76,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B76,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B76,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[null,"Hypothetical 1 Per Capita",null,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B77,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B77,'WW Spending Projected'!D$60:D$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B77,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B77,'WW Spending Projected'!E$60:E$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B77,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B77,'WW Spending Projected'!F$60:F$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B77,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B77,'WW Spending Projected'!G$60:G$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B77,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B77,'WW Spending Projected'!H$60:H$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B77,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B77,'WW Spending Projected'!I$60:I$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B77,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B77,'WW Spending Projected'!J$60:J$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B77,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B77,'WW Spending Projected'!K$60:K$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B77,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B77,'WW Spending Projected'!L$60:L$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B77,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B77,'WW Spending Projected'!M$60:M$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B77,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B77,'WW Spending Projected'!N$60:N$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B77,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B77,'WW Spending Projected'!O$60:O$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B77,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B77,'WW Spending Projected'!P$60:P$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B77,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B77,'WW Spending Projected'!Q$60:Q$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B77,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B77,'WW Spending Projected'!R$60:R$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B77,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B77,'WW Spending Projected'!S$60:S$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B77,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B77,'WW Spending Projected'!T$60:T$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B77,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B77,'WW Spending Projected'!U$60:U$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B77,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B77,'WW Spending Projected'!V$60:V$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B77,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B77,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B77,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B77,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B77,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B77,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B77,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B77,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B77,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B77,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B77,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B77,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B77,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B77,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B77,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B77,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B77,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B77,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B77,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B77,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B77,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B77,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C78,'MEG Def'!$A$45:$B$48,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B78,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B78,'WW Spending Projected'!D$60:D$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B78,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B78,'WW Spending Projected'!E$60:E$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B78,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B78,'WW Spending Projected'!F$60:F$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B78,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B78,'WW Spending Projected'!G$60:G$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B78,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B78,'WW Spending Projected'!H$60:H$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B78,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B78,'WW Spending Projected'!I$60:I$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B78,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B78,'WW Spending Projected'!J$60:J$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B78,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B78,'WW Spending Projected'!K$60:K$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B78,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B78,'WW Spending Projected'!L$60:L$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B78,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B78,'WW Spending Projected'!M$60:M$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B78,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B78,'WW Spending Projected'!N$60:N$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B78,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B78,'WW Spending Projected'!O$60:O$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B78,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B78,'WW Spending Projected'!P$60:P$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B78,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B78,'WW Spending Projected'!Q$60:Q$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B78,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B78,'WW Spending Projected'!R$60:R$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B78,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B78,'WW Spending Projected'!S$60:S$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B78,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B78,'WW Spending Projected'!T$60:T$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B78,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B78,'WW Spending Projected'!U$60:U$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B78,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B78,'WW Spending Projected'!V$60:V$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B78,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B78,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B78,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B78,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B78,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B78,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B78,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B78,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B78,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B78,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B78,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B78,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B78,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B78,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B78,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B78,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B78,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B78,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B78,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B78,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B78,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B78,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C79,'MEG Def'!$A$45:$B$48,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B79,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B79,'WW Spending Projected'!D$60:D$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B79,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B79,'WW Spending Projected'!E$60:E$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B79,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B79,'WW Spending Projected'!F$60:F$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B79,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B79,'WW Spending Projected'!G$60:G$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B79,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B79,'WW Spending Projected'!H$60:H$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B79,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B79,'WW Spending Projected'!I$60:I$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B79,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B79,'WW Spending Projected'!J$60:J$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B79,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B79,'WW Spending Projected'!K$60:K$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B79,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B79,'WW Spending Projected'!L$60:L$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B79,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B79,'WW Spending Projected'!M$60:M$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B79,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B79,'WW Spending Projected'!N$60:N$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B79,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B79,'WW Spending Projected'!O$60:O$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B79,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B79,'WW Spending Projected'!P$60:P$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B79,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B79,'WW Spending Projected'!Q$60:Q$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B79,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B79,'WW Spending Projected'!R$60:R$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B79,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B79,'WW Spending Projected'!S$60:S$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B79,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B79,'WW Spending Projected'!T$60:T$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B79,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B79,'WW Spending Projected'!U$60:U$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B79,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B79,'WW Spending Projected'!V$60:V$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B79,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B79,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B79,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B79,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B79,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B79,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B79,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B79,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B79,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B79,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B79,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B79,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B79,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B79,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B79,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B79,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B79,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B79,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B79,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B79,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B79,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B79,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C80,'MEG Def'!$A$45:$B$48,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B80,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B80,'WW Spending Projected'!D$60:D$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B80,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B80,'WW Spending Projected'!E$60:E$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B80,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B80,'WW Spending Projected'!F$60:F$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B80,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B80,'WW Spending Projected'!G$60:G$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B80,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B80,'WW Spending Projected'!H$60:H$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B80,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B80,'WW Spending Projected'!I$60:I$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B80,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B80,'WW Spending Projected'!J$60:J$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B80,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B80,'WW Spending Projected'!K$60:K$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B80,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B80,'WW Spending Projected'!L$60:L$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B80,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B80,'WW Spending Projected'!M$60:M$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B80,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B80,'WW Spending Projected'!N$60:N$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B80,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B80,'WW Spending Projected'!O$60:O$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B80,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B80,'WW Spending Projected'!P$60:P$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B80,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B80,'WW Spending Projected'!Q$60:Q$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B80,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B80,'WW Spending Projected'!R$60:R$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B80,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B80,'WW Spending Projected'!S$60:S$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B80,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B80,'WW Spending Projected'!T$60:T$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B80,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B80,'WW Spending Projected'!U$60:U$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B80,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B80,'WW Spending Projected'!V$60:V$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B80,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B80,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B80,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B80,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B80,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B80,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B80,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B80,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B80,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B80,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B80,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B80,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B80,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B80,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B80,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B80,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B80,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B80,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B80,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B80,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B80,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B80,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[null,null,null,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B81,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B81,'WW Spending Projected'!D$60:D$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B81,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B81,'WW Spending Projected'!E$60:E$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B81,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B81,'WW Spending Projected'!F$60:F$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B81,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B81,'WW Spending Projected'!G$60:G$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B81,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B81,'WW Spending Projected'!H$60:H$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B81,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B81,'WW Spending Projected'!I$60:I$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B81,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B81,'WW Spending Projected'!J$60:J$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B81,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B81,'WW Spending Projected'!K$60:K$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B81,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B81,'WW Spending Projected'!L$60:L$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B81,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B81,'WW Spending Projected'!M$60:M$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B81,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B81,'WW Spending Projected'!N$60:N$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B81,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B81,'WW Spending Projected'!O$60:O$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B81,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B81,'WW Spending Projected'!P$60:P$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B81,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B81,'WW Spending Projected'!Q$60:Q$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B81,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B81,'WW Spending Projected'!R$60:R$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B81,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B81,'WW Spending Projected'!S$60:S$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B81,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B81,'WW Spending Projected'!T$60:T$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B81,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B81,'WW Spending Projected'!U$60:U$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B81,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B81,'WW Spending Projected'!V$60:V$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B81,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B81,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B81,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B81,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B81,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B81,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B81,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B81,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B81,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B81,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B81,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B81,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B81,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B81,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B81,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B81,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B81,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B81,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B81,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B81,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B81,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B81,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[null,"Hypothetical 1 Aggregate",null,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B82,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B82,'WW Spending Projected'!D$60:D$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B82,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B82,'WW Spending Projected'!E$60:E$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B82,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B82,'WW Spending Projected'!F$60:F$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B82,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B82,'WW Spending Projected'!G$60:G$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B82,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B82,'WW Spending Projected'!H$60:H$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B82,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B82,'WW Spending Projected'!I$60:I$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B82,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B82,'WW Spending Projected'!J$60:J$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B82,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B82,'WW Spending Projected'!K$60:K$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B82,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B82,'WW Spending Projected'!L$60:L$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B82,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B82,'WW Spending Projected'!M$60:M$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B82,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B82,'WW Spending Projected'!N$60:N$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B82,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B82,'WW Spending Projected'!O$60:O$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B82,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B82,'WW Spending Projected'!P$60:P$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B82,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B82,'WW Spending Projected'!Q$60:Q$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B82,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B82,'WW Spending Projected'!R$60:R$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B82,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B82,'WW Spending Projected'!S$60:S$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B82,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B82,'WW Spending Projected'!T$60:T$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B82,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B82,'WW Spending Projected'!U$60:U$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B82,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B82,'WW Spending Projected'!V$60:V$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B82,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B82,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B82,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B82,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B82,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B82,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B82,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B82,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B82,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B82,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B82,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B82,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B82,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B82,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B82,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B82,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B82,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B82,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B82,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B82,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B82,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B82,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C83,'MEG Def'!$A$50:$B$53,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B83,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B83,'WW Spending Projected'!D$60:D$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B83,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B83,'WW Spending Projected'!E$60:E$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B83,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B83,'WW Spending Projected'!F$60:F$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B83,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B83,'WW Spending Projected'!G$60:G$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B83,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B83,'WW Spending Projected'!H$60:H$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B83,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B83,'WW Spending Projected'!I$60:I$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B83,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B83,'WW Spending Projected'!J$60:J$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B83,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B83,'WW Spending Projected'!K$60:K$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B83,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B83,'WW Spending Projected'!L$60:L$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B83,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B83,'WW Spending Projected'!M$60:M$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B83,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B83,'WW Spending Projected'!N$60:N$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B83,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B83,'WW Spending Projected'!O$60:O$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B83,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B83,'WW Spending Projected'!P$60:P$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B83,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B83,'WW Spending Projected'!Q$60:Q$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B83,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B83,'WW Spending Projected'!R$60:R$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B83,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B83,'WW Spending Projected'!S$60:S$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B83,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B83,'WW Spending Projected'!T$60:T$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B83,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B83,'WW Spending Projected'!U$60:U$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B83,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B83,'WW Spending Projected'!V$60:V$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B83,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B83,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B83,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B83,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B83,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B83,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B83,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B83,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B83,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B83,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B83,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B83,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B83,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B83,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B83,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B83,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B83,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B83,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B83,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B83,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B83,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B83,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C84,'MEG Def'!$A$50:$B$53,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B84,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B84,'WW Spending Projected'!D$60:D$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B84,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B84,'WW Spending Projected'!E$60:E$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B84,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B84,'WW Spending Projected'!F$60:F$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B84,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B84,'WW Spending Projected'!G$60:G$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B84,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B84,'WW Spending Projected'!H$60:H$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B84,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B84,'WW Spending Projected'!I$60:I$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B84,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B84,'WW Spending Projected'!J$60:J$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B84,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B84,'WW Spending Projected'!K$60:K$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B84,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B84,'WW Spending Projected'!L$60:L$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B84,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B84,'WW Spending Projected'!M$60:M$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B84,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B84,'WW Spending Projected'!N$60:N$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B84,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B84,'WW Spending Projected'!O$60:O$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B84,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B84,'WW Spending Projected'!P$60:P$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B84,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B84,'WW Spending Projected'!Q$60:Q$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B84,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B84,'WW Spending Projected'!R$60:R$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B84,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B84,'WW Spending Projected'!S$60:S$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B84,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B84,'WW Spending Projected'!T$60:T$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B84,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B84,'WW Spending Projected'!U$60:U$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B84,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B84,'WW Spending Projected'!V$60:V$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B84,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B84,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B84,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B84,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B84,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B84,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B84,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B84,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B84,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B84,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B84,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B84,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B84,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B84,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B84,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B84,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B84,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B84,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B84,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B84,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B84,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B84,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C85,'MEG Def'!$A$50:$B$53,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B85,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B85,'WW Spending Projected'!D$60:D$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B85,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B85,'WW Spending Projected'!E$60:E$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B85,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B85,'WW Spending Projected'!F$60:F$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B85,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B85,'WW Spending Projected'!G$60:G$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B85,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B85,'WW Spending Projected'!H$60:H$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B85,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B85,'WW Spending Projected'!I$60:I$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B85,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B85,'WW Spending Projected'!J$60:J$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B85,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B85,'WW Spending Projected'!K$60:K$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B85,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B85,'WW Spending Projected'!L$60:L$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B85,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B85,'WW Spending Projected'!M$60:M$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B85,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B85,'WW Spending Projected'!N$60:N$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B85,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B85,'WW Spending Projected'!O$60:O$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B85,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B85,'WW Spending Projected'!P$60:P$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B85,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B85,'WW Spending Projected'!Q$60:Q$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B85,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B85,'WW Spending Projected'!R$60:R$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B85,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B85,'WW Spending Projected'!S$60:S$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B85,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B85,'WW Spending Projected'!T$60:T$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B85,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B85,'WW Spending Projected'!U$60:U$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B85,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B85,'WW Spending Projected'!V$60:V$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B85,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B85,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B85,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B85,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B85,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B85,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B85,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B85,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B85,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B85,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B85,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B85,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B85,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B85,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B85,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B85,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B85,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B85,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B85,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B85,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B85,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B85,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[null,null,null,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B86,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B86,'WW Spending Projected'!D$60:D$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B86,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B86,'WW Spending Projected'!E$60:E$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B86,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B86,'WW Spending Projected'!F$60:F$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B86,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B86,'WW Spending Projected'!G$60:G$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B86,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B86,'WW Spending Projected'!H$60:H$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B86,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B86,'WW Spending Projected'!I$60:I$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B86,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B86,'WW Spending Projected'!J$60:J$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B86,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B86,'WW Spending Projected'!K$60:K$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B86,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B86,'WW Spending Projected'!L$60:L$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B86,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B86,'WW Spending Projected'!M$60:M$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B86,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B86,'WW Spending Projected'!N$60:N$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B86,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B86,'WW Spending Projected'!O$60:O$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B86,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B86,'WW Spending Projected'!P$60:P$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B86,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B86,'WW Spending Projected'!Q$60:Q$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B86,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B86,'WW Spending Projected'!R$60:R$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B86,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B86,'WW Spending Projected'!S$60:S$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B86,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B86,'WW Spending Projected'!T$60:T$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B86,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B86,'WW Spending Projected'!U$60:U$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B86,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B86,'WW Spending Projected'!V$60:V$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B86,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B86,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B86,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B86,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B86,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B86,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B86,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B86,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B86,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B86,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B86,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B86,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B86,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B86,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B86,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B86,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B86,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B86,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B86,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B86,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B86,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B86,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[null,"Hypothetical 2 Per Capita",null,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B87,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B87,'WW Spending Projected'!D$60:D$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B87,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B87,'WW Spending Projected'!E$60:E$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B87,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B87,'WW Spending Projected'!F$60:F$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B87,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B87,'WW Spending Projected'!G$60:G$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B87,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B87,'WW Spending Projected'!H$60:H$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B87,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B87,'WW Spending Projected'!I$60:I$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B87,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B87,'WW Spending Projected'!J$60:J$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B87,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B87,'WW Spending Projected'!K$60:K$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B87,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B87,'WW Spending Projected'!L$60:L$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B87,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B87,'WW Spending Projected'!M$60:M$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B87,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B87,'WW Spending Projected'!N$60:N$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B87,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B87,'WW Spending Projected'!O$60:O$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B87,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B87,'WW Spending Projected'!P$60:P$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B87,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B87,'WW Spending Projected'!Q$60:Q$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B87,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B87,'WW Spending Projected'!R$60:R$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B87,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B87,'WW Spending Projected'!S$60:S$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B87,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B87,'WW Spending Projected'!T$60:T$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B87,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B87,'WW Spending Projected'!U$60:U$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B87,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B87,'WW Spending Projected'!V$60:V$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B87,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B87,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B87,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B87,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B87,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B87,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B87,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B87,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B87,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B87,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B87,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B87,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B87,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B87,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B87,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B87,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B87,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B87,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B87,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B87,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B87,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B87,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C88,'MEG Def'!$A$55:$B$58,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B88,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B88,'WW Spending Projected'!D$60:D$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B88,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B88,'WW Spending Projected'!E$60:E$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B88,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B88,'WW Spending Projected'!F$60:F$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B88,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B88,'WW Spending Projected'!G$60:G$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B88,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B88,'WW Spending Projected'!H$60:H$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B88,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B88,'WW Spending Projected'!I$60:I$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B88,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B88,'WW Spending Projected'!J$60:J$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B88,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B88,'WW Spending Projected'!K$60:K$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B88,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B88,'WW Spending Projected'!L$60:L$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B88,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B88,'WW Spending Projected'!M$60:M$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B88,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B88,'WW Spending Projected'!N$60:N$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B88,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B88,'WW Spending Projected'!O$60:O$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B88,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B88,'WW Spending Projected'!P$60:P$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B88,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B88,'WW Spending Projected'!Q$60:Q$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B88,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B88,'WW Spending Projected'!R$60:R$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B88,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B88,'WW Spending Projected'!S$60:S$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B88,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B88,'WW Spending Projected'!T$60:T$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B88,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B88,'WW Spending Projected'!U$60:U$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B88,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B88,'WW Spending Projected'!V$60:V$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B88,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B88,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B88,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B88,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B88,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B88,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B88,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B88,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B88,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B88,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B88,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B88,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B88,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B88,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B88,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B88,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B88,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B88,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B88,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B88,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B88,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B88,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C89,'MEG Def'!$A$55:$B$58,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B89,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B89,'WW Spending Projected'!D$60:D$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B89,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B89,'WW Spending Projected'!E$60:E$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B89,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B89,'WW Spending Projected'!F$60:F$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B89,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B89,'WW Spending Projected'!G$60:G$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B89,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B89,'WW Spending Projected'!H$60:H$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B89,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B89,'WW Spending Projected'!I$60:I$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B89,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B89,'WW Spending Projected'!J$60:J$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B89,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B89,'WW Spending Projected'!K$60:K$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B89,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B89,'WW Spending Projected'!L$60:L$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B89,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B89,'WW Spending Projected'!M$60:M$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B89,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B89,'WW Spending Projected'!N$60:N$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B89,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B89,'WW Spending Projected'!O$60:O$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B89,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B89,'WW Spending Projected'!P$60:P$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B89,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B89,'WW Spending Projected'!Q$60:Q$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B89,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B89,'WW Spending Projected'!R$60:R$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B89,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B89,'WW Spending Projected'!S$60:S$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B89,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B89,'WW Spending Projected'!T$60:T$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B89,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B89,'WW Spending Projected'!U$60:U$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B89,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B89,'WW Spending Projected'!V$60:V$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B89,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B89,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B89,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B89,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B89,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B89,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B89,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B89,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B89,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B89,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B89,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B89,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B89,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B89,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B89,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B89,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B89,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B89,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B89,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B89,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B89,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B89,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C90,'MEG Def'!$A$55:$B$58,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B90,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B90,'WW Spending Projected'!D$60:D$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B90,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B90,'WW Spending Projected'!E$60:E$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B90,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B90,'WW Spending Projected'!F$60:F$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B90,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B90,'WW Spending Projected'!G$60:G$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B90,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B90,'WW Spending Projected'!H$60:H$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B90,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B90,'WW Spending Projected'!I$60:I$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B90,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B90,'WW Spending Projected'!J$60:J$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B90,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B90,'WW Spending Projected'!K$60:K$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B90,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B90,'WW Spending Projected'!L$60:L$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B90,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B90,'WW Spending Projected'!M$60:M$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B90,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B90,'WW Spending Projected'!N$60:N$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B90,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B90,'WW Spending Projected'!O$60:O$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B90,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B90,'WW Spending Projected'!P$60:P$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B90,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B90,'WW Spending Projected'!Q$60:Q$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B90,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B90,'WW Spending Projected'!R$60:R$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B90,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B90,'WW Spending Projected'!S$60:S$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B90,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B90,'WW Spending Projected'!T$60:T$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B90,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B90,'WW Spending Projected'!U$60:U$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B90,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B90,'WW Spending Projected'!V$60:V$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B90,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B90,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B90,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B90,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B90,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B90,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B90,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B90,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B90,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B90,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B90,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B90,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B90,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B90,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B90,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B90,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B90,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B90,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B90,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B90,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B90,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B90,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[null,null,null,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B91,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B91,'WW Spending Projected'!D$60:D$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B91,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B91,'WW Spending Projected'!E$60:E$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B91,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B91,'WW Spending Projected'!F$60:F$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B91,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B91,'WW Spending Projected'!G$60:G$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B91,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B91,'WW Spending Projected'!H$60:H$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B91,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B91,'WW Spending Projected'!I$60:I$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B91,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B91,'WW Spending Projected'!J$60:J$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B91,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B91,'WW Spending Projected'!K$60:K$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B91,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B91,'WW Spending Projected'!L$60:L$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B91,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B91,'WW Spending Projected'!M$60:M$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B91,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B91,'WW Spending Projected'!N$60:N$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B91,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B91,'WW Spending Projected'!O$60:O$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B91,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B91,'WW Spending Projected'!P$60:P$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B91,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B91,'WW Spending Projected'!Q$60:Q$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B91,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B91,'WW Spending Projected'!R$60:R$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B91,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B91,'WW Spending Projected'!S$60:S$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B91,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B91,'WW Spending Projected'!T$60:T$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B91,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B91,'WW Spending Projected'!U$60:U$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B91,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B91,'WW Spending Projected'!V$60:V$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B91,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B91,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B91,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B91,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B91,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B91,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B91,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B91,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B91,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B91,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B91,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B91,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B91,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B91,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B91,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B91,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B91,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B91,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B91,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B91,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B91,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B91,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[null,"Hypothetical 2 Aggregate",null,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B92,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B92,'WW Spending Projected'!D$60:D$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B92,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B92,'WW Spending Projected'!E$60:E$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B92,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B92,'WW Spending Projected'!F$60:F$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B92,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B92,'WW Spending Projected'!G$60:G$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B92,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B92,'WW Spending Projected'!H$60:H$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B92,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B92,'WW Spending Projected'!I$60:I$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B92,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B92,'WW Spending Projected'!J$60:J$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B92,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B92,'WW Spending Projected'!K$60:K$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B92,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B92,'WW Spending Projected'!L$60:L$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B92,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B92,'WW Spending Projected'!M$60:M$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B92,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B92,'WW Spending Projected'!N$60:N$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B92,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B92,'WW Spending Projected'!O$60:O$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B92,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B92,'WW Spending Projected'!P$60:P$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B92,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B92,'WW Spending Projected'!Q$60:Q$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B92,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B92,'WW Spending Projected'!R$60:R$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B92,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B92,'WW Spending Projected'!S$60:S$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B92,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B92,'WW Spending Projected'!T$60:T$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B92,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B92,'WW Spending Projected'!U$60:U$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B92,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B92,'WW Spending Projected'!V$60:V$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B92,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B92,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B92,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B92,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B92,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B92,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B92,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B92,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B92,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B92,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B92,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B92,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B92,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B92,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B92,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B92,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B92,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B92,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B92,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B92,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B92,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B92,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C93,'MEG Def'!$A$60:$B$63,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B93,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B93,'WW Spending Projected'!D$60:D$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B93,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B93,'WW Spending Projected'!E$60:E$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B93,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B93,'WW Spending Projected'!F$60:F$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B93,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B93,'WW Spending Projected'!G$60:G$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B93,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B93,'WW Spending Projected'!H$60:H$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B93,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B93,'WW Spending Projected'!I$60:I$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B93,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B93,'WW Spending Projected'!J$60:J$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B93,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B93,'WW Spending Projected'!K$60:K$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B93,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B93,'WW Spending Projected'!L$60:L$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B93,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B93,'WW Spending Projected'!M$60:M$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B93,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B93,'WW Spending Projected'!N$60:N$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B93,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B93,'WW Spending Projected'!O$60:O$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B93,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B93,'WW Spending Projected'!P$60:P$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B93,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B93,'WW Spending Projected'!Q$60:Q$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B93,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B93,'WW Spending Projected'!R$60:R$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B93,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B93,'WW Spending Projected'!S$60:S$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B93,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B93,'WW Spending Projected'!T$60:T$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B93,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B93,'WW Spending Projected'!U$60:U$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B93,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B93,'WW Spending Projected'!V$60:V$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B93,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B93,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B93,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B93,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B93,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B93,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B93,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B93,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B93,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B93,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B93,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B93,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B93,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B93,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B93,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B93,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B93,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B93,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B93,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B93,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B93,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B93,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C94,'MEG Def'!$A$60:$B$63,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B94,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B94,'WW Spending Projected'!D$60:D$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B94,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B94,'WW Spending Projected'!E$60:E$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B94,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B94,'WW Spending Projected'!F$60:F$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B94,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B94,'WW Spending Projected'!G$60:G$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B94,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B94,'WW Spending Projected'!H$60:H$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B94,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B94,'WW Spending Projected'!I$60:I$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B94,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B94,'WW Spending Projected'!J$60:J$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B94,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B94,'WW Spending Projected'!K$60:K$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B94,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B94,'WW Spending Projected'!L$60:L$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B94,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B94,'WW Spending Projected'!M$60:M$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B94,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B94,'WW Spending Projected'!N$60:N$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B94,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B94,'WW Spending Projected'!O$60:O$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B94,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B94,'WW Spending Projected'!P$60:P$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B94,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B94,'WW Spending Projected'!Q$60:Q$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B94,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B94,'WW Spending Projected'!R$60:R$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B94,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B94,'WW Spending Projected'!S$60:S$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B94,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B94,'WW Spending Projected'!T$60:T$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B94,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B94,'WW Spending Projected'!U$60:U$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B94,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B94,'WW Spending Projected'!V$60:V$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B94,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B94,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B94,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B94,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B94,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B94,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B94,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B94,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B94,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B94,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B94,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B94,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B94,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B94,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B94,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B94,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B94,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B94,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B94,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B94,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B94,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B94,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C95,'MEG Def'!$A$60:$B$63,2),\"\")","v":""},null,{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B95,'WW Spending Actual'!D$58:D$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B95,'WW Spending Projected'!D$60:D$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B95,'WW Spending Actual'!E$58:E$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B95,'WW Spending Projected'!E$60:E$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B95,'WW Spending Actual'!F$58:F$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B95,'WW Spending Projected'!F$60:F$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B95,'WW Spending Actual'!G$58:G$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B95,'WW Spending Projected'!G$60:G$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B95,'WW Spending Actual'!H$58:H$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B95,'WW Spending Projected'!H$60:H$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B95,'WW Spending Actual'!I$58:I$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B95,'WW Spending Projected'!I$60:I$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B95,'WW Spending Actual'!J$58:J$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B95,'WW Spending Projected'!J$60:J$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B95,'WW Spending Actual'!K$58:K$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B95,'WW Spending Projected'!K$60:K$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B95,'WW Spending Actual'!L$58:L$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B95,'WW Spending Projected'!L$60:L$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B95,'WW Spending Actual'!M$58:M$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B95,'WW Spending Projected'!M$60:M$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B95,'WW Spending Actual'!N$58:N$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B95,'WW Spending Projected'!N$60:N$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B95,'WW Spending Actual'!O$58:O$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B95,'WW Spending Projected'!O$60:O$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B95,'WW Spending Actual'!P$58:P$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B95,'WW Spending Projected'!P$60:P$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B95,'WW Spending Actual'!Q$58:Q$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B95,'WW Spending Projected'!Q$60:Q$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B95,'WW Spending Actual'!R$58:R$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B95,'WW Spending Projected'!R$60:R$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B95,'WW Spending Actual'!S$58:S$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B95,'WW Spending Projected'!S$60:S$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B95,'WW Spending Actual'!T$58:T$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B95,'WW Spending Projected'!T$60:T$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B95,'WW Spending Actual'!U$58:U$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B95,'WW Spending Projected'!U$60:U$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B95,'WW Spending Actual'!V$58:V$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B95,'WW Spending Projected'!V$60:V$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B95,'WW Spending Actual'!W$58:W$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B95,'WW Spending Projected'!W$60:W$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B95,'WW Spending Actual'!X$58:X$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B95,'WW Spending Projected'!X$60:X$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B95,'WW Spending Actual'!Y$58:Y$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B95,'WW Spending Projected'!Y$60:Y$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B95,'WW Spending Actual'!Z$58:Z$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B95,'WW Spending Projected'!Z$60:Z$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B95,'WW Spending Actual'!AA$58:AA$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B95,'WW Spending Projected'!AA$60:AA$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B95,'WW Spending Actual'!AB$58:AB$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B95,'WW Spending Projected'!AB$60:AB$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B95,'WW Spending Actual'!AC$58:AC$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B95,'WW Spending Projected'!AC$60:AC$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B95,'WW Spending Actual'!AD$58:AD$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B95,'WW Spending Projected'!AD$60:AD$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B95,'WW Spending Actual'!AE$58:AE$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B95,'WW Spending Projected'!AE$60:AE$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B95,'WW Spending Actual'!AF$58:AF$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B95,'WW Spending Projected'!AF$60:AF$99)","v":0},{"$f":"SUMIF('WW Spending Actual'!$B$58:$B$97,'WW Spending Total'!$B95,'WW Spending Actual'!AG$58:AG$97)+SUMIF('WW Spending Projected'!$B$60:$B$99,'WW Spending Total'!$B95,'WW Spending Projected'!AG$60:AG$99)","v":0}]
[]
[null,"TOTAL",null,{"$f":"SUM(D56:D96)","v":-3026},{"$f":"SUM(E56:E96)","v":-13565},{"$f":"SUM(F56:F96)","v":-65589},{"$f":"SUM(G56:G96)","v":-15165},{"$f":"SUM(H56:H96)","v":3650},{"$f":"SUM(I56:I96)","v":428},-138696,461311,5039866,135334274,1117909600,2220752507,3390929998,4939190136,4600916979,3824135593,4259113274,5068619713,1496120599,0,0,0,0,0,0,{"$f":"SUM(AC56:AC96)","v":0},{"$f":"SUM(AD56:AD96)","v":0},{"$f":"SUM(AE56:AE96)","v":0},{"$f":"SUM(AF56:AF96)","v":0},{"$f":"SUM(AG56:AG96)","v":0}]

{"sheet":"MemMon Actual","index":11,"n_rows":38,"n_cols":33,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Member Months - Actual"]
[]
[null,"Enter actual member months (number of beneficiaries times the number of enrolled months) for quarters to date for each active DY.   "]
[null,"For the reported quarter, add the actual number of member months per each MEG to the previous actual number. The number should equal the total of ALL actual member months. "]
[null,"Note: Depending of the specifics of the state, you can use Total member months or Average monthly unduplicated counts. Whichever definition is used, it must be applied consistently."]
[null,"Helpful Hint:  When updating a DY, remember to enter actual member months for the reported quarter along with actuals for prior quarter(s). Retroactive adjustments may affect the entries."]
[]
[null,null,null,"DEMONSTRATION YEARS (DY)"]
[null,null,null,{"$f":"'DY Def'!B$5","v":1},{"$f":"'DY Def'!C$5","v":2},{"$f":"'DY Def'!D$5","v":3},{"$f":"'DY Def'!E$5","v":4},{"$f":"'DY Def'!F$5","v":5},{"$f":"'DY Def'!G$5","v":6},{"$f":"'DY Def'!H$5","v":7},{"$f":"'DY Def'!I$5","v":8},{"$f":"'DY Def'!J$5","v":9},{"$f":"'DY Def'!K$5","v":10},{"$f":"'DY Def'!L$5","v":11},{"$f":"'DY Def'!M$5","v":12},{"$f":"'DY Def'!N$5","v":13},{"$f":"'DY Def'!O$5","v":14},{"$f":"'DY Def'!P$5","v":15},{"$f":"'DY Def'!Q$5","v":16},{"$f":"'DY Def'!R$5","v":17},{"$f":"'DY Def'!S$5","v":18},{"$f":"'DY Def'!T$5","v":19},{"$f":"'DY Def'!U$5","v":20},{"$f":"'DY Def'!V$5","v":21},{"$f":"'DY Def'!W$5","v":22},{"$f":"'DY Def'!X$5","v":23},{"$f":"'DY Def'!Y$5","v":24},{"$f":"'DY Def'!Z$5","v":25},{"$f":"'DY Def'!AA$5","v":26},{"$f":"'DY Def'!AB$5","v":27},{"$f":"'DY Def'!AC$5","v":28},{"$f":"'DY Def'!AD$5","v":29},{"$f":"'DY Def'!AE$5","v":30}]
[]
[null,"Medicaid Per Capita"]
[null,{"$f":"IFERROR(VLOOKUP(C14,'MEG Def'!$A$7:$B$12,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C15,'MEG Def'!$A$7:$B$12,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C16,'MEG Def'!$A$7:$B$12,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C17,'MEG Def'!$A$7:$B$12,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C18,'MEG Def'!$A$7:$B$12,2),\"\")","v":""}]
[]
[null,"Medicaid Per Capita - WOW only"]
[null,{"$f":"IFERROR(VLOOKUP(C21,'MEG Def'!$A$14:$B$21,2),\"\")","v":"AFDC"},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,871313,941899,1020799,273353]
[null,{"$f":"IFERROR(VLOOKUP(C22,'MEG Def'!$A$14:$B$21,2),\"\")","v":"PWO"},2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130844,115525,105479,25506]
[null,{"$f":"IFERROR(VLOOKUP(C23,'MEG Def'!$A$14:$B$21,2),\"\")","v":"CMO"},3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3203963,3119263,3109192,820724]
[null,{"$f":"IFERROR(VLOOKUP(C24,'MEG Def'!$A$14:$B$21,2),\"\")","v":"BCCP"},4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2255,2210,2354,595]
[null,{"$f":"IFERROR(VLOOKUP(C25,'MEG Def'!$A$14:$B$21,2),\"\")","v":"Old Age Assistance "},5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,533908,554790,572919,147138]
[null,{"$f":"IFERROR(VLOOKUP(C26,'MEG Def'!$A$14:$B$21,2),\"\")","v":"Aid to Blind/Disabled "},6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1013009,1005979,1011497,258513]
[null,{"$f":"IFERROR(VLOOKUP(C27,'MEG Def'!$A$14:$B$21,2),\"\")","v":"Foster Children "},7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,246649,242049,238633,58567]
[null,{"$f":"IFERROR(VLOOKUP(C28,'MEG Def'!$A$14:$B$21,2),\"\")","v":"New ACA Adults "},8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4279054,4308541,4451517,1267131]
[]
[null,"Hypothetical 1 Per Capita"]
[null,{"$f":"IFERROR(VLOOKUP(C31,'MEG Def'!$A$45:$B$48,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C32,'MEG Def'!$A$45:$B$48,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C33,'MEG Def'!$A$45:$B$48,2),\"\")","v":""}]
[]
[null,"Hypothetical 2 Per Capita"]
[null,{"$f":"IFERROR(VLOOKUP(C36,'MEG Def'!$A$55:$B$58,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C37,'MEG Def'!$A$55:$B$58,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C38,'MEG Def'!$A$55:$B$58,2),\"\")","v":""}]

{"sheet":"MemMon Projected","index":12,"n_rows":38,"n_cols":34,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Member Months - Projected"]
[]
[null,"Enter/adjust projected member months based on reported actuals."]
[null,"Enter projected number of member months for each active DY per MEG for the demonstration."]
[null,"For the current DY, enter only the number that reflects projections for future quarters of the DY. "]
[null,"Do not include member months for either the current reporting quarter or past quarters."]
[]
[null,null,null,"DEMONSTRATION YEARS (DY)"]
[null,null,null,{"$f":"'DY Def'!B$5","v":1},{"$f":"'DY Def'!C$5","v":2},{"$f":"'DY Def'!D$5","v":3},{"$f":"'DY Def'!E$5","v":4},{"$f":"'DY Def'!F$5","v":5},{"$f":"'DY Def'!G$5","v":6},{"$f":"'DY Def'!H$5","v":7},{"$f":"'DY Def'!I$5","v":8},{"$f":"'DY Def'!J$5","v":9},{"$f":"'DY Def'!K$5","v":10},{"$f":"'DY Def'!L$5","v":11},{"$f":"'DY Def'!M$5","v":12},{"$f":"'DY Def'!N$5","v":13},{"$f":"'DY Def'!O$5","v":14},{"$f":"'DY Def'!P$5","v":15},{"$f":"'DY Def'!Q$5","v":16},{"$f":"'DY Def'!R$5","v":17},{"$f":"'DY Def'!S$5","v":18},{"$f":"'DY Def'!T$5","v":19},{"$f":"'DY Def'!U$5","v":20},{"$f":"'DY Def'!V$5","v":21},{"$f":"'DY Def'!W$5","v":22},{"$f":"'DY Def'!X$5","v":23},{"$f":"'DY Def'!Y$5","v":24},{"$f":"'DY Def'!Z$5","v":25},{"$f":"'DY Def'!AA$5","v":26},{"$f":"'DY Def'!AB$5","v":27},{"$f":"'DY Def'!AC$5","v":28},{"$f":"'DY Def'!AD$5","v":29},{"$f":"'DY Def'!AE$5","v":30},{"$f":"'DY Def'!AF$5","v":0}]
[]
[null,"Medicaid Per Capita"]
[null,{"$f":"IFERROR(VLOOKUP(C14,'MEG Def'!$A$7:$B$12,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C15,'MEG Def'!$A$7:$B$12,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C16,'MEG Def'!$A$7:$B$12,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C17,'MEG Def'!$A$7:$B$12,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C18,'MEG Def'!$A$7:$B$12,2),\"\")","v":""}]
[]
[null,"Medicaid Per Capita - WOW only"]
[null,{"$f":"IFERROR(VLOOKUP(C21,'MEG Def'!$A$14:$B$21,2),\"\")","v":"AFDC"},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,873084,1146436]
[null,{"$f":"IFERROR(VLOOKUP(C22,'MEG Def'!$A$14:$B$21,2),\"\")","v":"PWO"},2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76308,101815]
[null,{"$f":"IFERROR(VLOOKUP(C23,'MEG Def'!$A$14:$B$21,2),\"\")","v":"CMO"},3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2477337,3298060]
[null,{"$f":"IFERROR(VLOOKUP(C24,'MEG Def'!$A$14:$B$21,2),\"\")","v":"BCCP"},4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1773,2368]
[null,{"$f":"IFERROR(VLOOKUP(C25,'MEG Def'!$A$14:$B$21,2),\"\")","v":"Old Age Assistance "},5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,766155,596923]
[null,{"$f":"IFERROR(VLOOKUP(C26,'MEG Def'!$A$14:$B$21,2),\"\")","v":"Aid to Blind/Disabled "},6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,178884,1024667]
[null,{"$f":"IFERROR(VLOOKUP(C27,'MEG Def'!$A$14:$B$21,2),\"\")","v":"Foster Children "},7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4038633,237451]
[null,{"$f":"IFERROR(VLOOKUP(C28,'MEG Def'!$A$14:$B$21,2),\"\")","v":"New ACA Adults "},8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,449784,5305763]
[]
[null,"Hypothetical 1 Per Capita"]
[null,{"$f":"IFERROR(VLOOKUP(C31,'MEG Def'!$A$45:$B$48,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C32,'MEG Def'!$A$45:$B$48,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C33,'MEG Def'!$A$45:$B$48,2),\"\")","v":""}]
[]
[null,"Hypothetical 2 Per Capita"]
[null,{"$f":"IFERROR(VLOOKUP(C36,'MEG Def'!$A$55:$B$58,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C37,'MEG Def'!$A$55:$B$58,2),\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C38,'MEG Def'!$A$55:$B$58,2),\"\")","v":""}]

{"sheet":"MemMon Total","index":13,"n_rows":34,"n_cols":34,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Member Months - Total"]
[]
[]
[null,null,null,"DEMONSTRATION YEARS (DY)"]
[null,null,null,{"$f":"'DY Def'!B$5","v":1},{"$f":"'DY Def'!C$5","v":2},{"$f":"'DY Def'!D$5","v":3},{"$f":"'DY Def'!E$5","v":4},{"$f":"'DY Def'!F$5","v":5},{"$f":"'DY Def'!G$5","v":6},{"$f":"'DY Def'!H$5","v":7},{"$f":"'DY Def'!I$5","v":8},{"$f":"'DY Def'!J$5","v":9},{"$f":"'DY Def'!K$5","v":10},{"$f":"'DY Def'!L$5","v":11},{"$f":"'DY Def'!M$5","v":12},{"$f":"'DY Def'!N$5","v":13},{"$f":"'DY Def'!O$5","v":14},{"$f":"'DY Def'!P$5","v":15},{"$f":"'DY Def'!Q$5","v":16},{"$f":"'DY Def'!R$5","v":17},{"$f":"'DY Def'!S$5","v":18},{"$f":"'DY Def'!T$5","v":19},{"$f":"'DY Def'!U$5","v":20},{"$f":"'DY Def'!V$5","v":21},{"$f":"'DY Def'!W$5","v":22},{"$f":"'DY Def'!X$5","v":23},{"$f":"'DY Def'!Y$5","v":24},{"$f":"'DY Def'!Z$5","v":25},{"$f":"'DY Def'!AA$5","v":26},{"$f":"'DY Def'!AB$5","v":27},{"$f":"'DY Def'!AC$5","v":28},{"$f":"'DY Def'!AD$5","v":29},{"$f":"'DY Def'!AE$5","v":30},{"$f":"'DY Def'!AF$5","v":0}]
[]
[null,"Medicaid Per Capita"]
[null,{"$f":"IFERROR(VLOOKUP(C10,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B10,'MemMon Actual'!D$14:D$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B10,'MemMon Projected'!D$14:D$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B10,'MemMon Actual'!E$14:E$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B10,'MemMon Projected'!E$14:E$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B10,'MemMon Actual'!F$14:F$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B10,'MemMon Projected'!F$14:F$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B10,'MemMon Actual'!G$14:G$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B10,'MemMon Projected'!G$14:G$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B10,'MemMon Actual'!H$14:H$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B10,'MemMon Projected'!H$14:H$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B10,'MemMon Actual'!I$14:I$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B10,'MemMon Projected'!I$14:I$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B10,'MemMon Actual'!J$14:J$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B10,'MemMon Projected'!J$14:J$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B10,'MemMon Actual'!K$14:K$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B10,'MemMon Projected'!K$14:K$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B10,'MemMon Actual'!L$14:L$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B10,'MemMon Projected'!L$14:L$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B10,'MemMon Actual'!M$14:M$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B10,'MemMon Projected'!M$14:M$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B10,'MemMon Actual'!N$14:N$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B10,'MemMon Projected'!N$14:N$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B10,'MemMon Actual'!O$14:O$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B10,'MemMon Projected'!O$14:O$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B10,'MemMon Actual'!P$14:P$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B10,'MemMon Projected'!P$14:P$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B10,'MemMon Actual'!Q$14:Q$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B10,'MemMon Projected'!Q$14:Q$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B10,'MemMon Actual'!R$14:R$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B10,'MemMon Projected'!R$14:R$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B10,'MemMon Actual'!S$14:S$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B10,'MemMon Projected'!S$14:S$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B10,'MemMon Actual'!T$14:T$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B10,'MemMon Projected'!T$14:T$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B10,'MemMon Actual'!U$14:U$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B10,'MemMon Projected'!U$14:U$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B10,'MemMon Actual'!V$14:V$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B10,'MemMon Projected'!V$14:V$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B10,'MemMon Actual'!W$14:W$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B10,'MemMon Projected'!W$14:W$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B10,'MemMon Actual'!X$14:X$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B10,'MemMon Projected'!X$14:X$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B10,'MemMon Actual'!Y$14:Y$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B10,'MemMon Projected'!Y$14:Y$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B10,'MemMon Actual'!Z$14:Z$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B10,'MemMon Projected'!Z$14:Z$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B10,'MemMon Actual'!AA$14:AA$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B10,'MemMon Projected'!AA$14:AA$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B10,'MemMon Actual'!AB$14:AB$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B10,'MemMon Projected'!AB$14:AB$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B10,'MemMon Actual'!AC$14:AC$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B10,'MemMon Projected'!AC$14:AC$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B10,'MemMon Actual'!AD$14:AD$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B10,'MemMon Projected'!AD$14:AD$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B10,'MemMon Actual'!AE$14:AE$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B10,'MemMon Projected'!AE$14:AE$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B10,'MemMon Actual'!AF$14:AF$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B10,'MemMon Projected'!AF$14:AF$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B10,'MemMon Actual'!AG$14:AG$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B10,'MemMon Projected'!AG$14:AG$39)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C11,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B11,'MemMon Actual'!D$14:D$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B11,'MemMon Projected'!D$14:D$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B11,'MemMon Actual'!E$14:E$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B11,'MemMon Projected'!E$14:E$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B11,'MemMon Actual'!F$14:F$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B11,'MemMon Projected'!F$14:F$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B11,'MemMon Actual'!G$14:G$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B11,'MemMon Projected'!G$14:G$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B11,'MemMon Actual'!H$14:H$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B11,'MemMon Projected'!H$14:H$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B11,'MemMon Actual'!I$14:I$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B11,'MemMon Projected'!I$14:I$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B11,'MemMon Actual'!J$14:J$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B11,'MemMon Projected'!J$14:J$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B11,'MemMon Actual'!K$14:K$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B11,'MemMon Projected'!K$14:K$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B11,'MemMon Actual'!L$14:L$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B11,'MemMon Projected'!L$14:L$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B11,'MemMon Actual'!M$14:M$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B11,'MemMon Projected'!M$14:M$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B11,'MemMon Actual'!N$14:N$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B11,'MemMon Projected'!N$14:N$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B11,'MemMon Actual'!O$14:O$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B11,'MemMon Projected'!O$14:O$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B11,'MemMon Actual'!P$14:P$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B11,'MemMon Projected'!P$14:P$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B11,'MemMon Actual'!Q$14:Q$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B11,'MemMon Projected'!Q$14:Q$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B11,'MemMon Actual'!R$14:R$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B11,'MemMon Projected'!R$14:R$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B11,'MemMon Actual'!S$14:S$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B11,'MemMon Projected'!S$14:S$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B11,'MemMon Actual'!T$14:T$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B11,'MemMon Projected'!T$14:T$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B11,'MemMon Actual'!U$14:U$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B11,'MemMon Projected'!U$14:U$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B11,'MemMon Actual'!V$14:V$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B11,'MemMon Projected'!V$14:V$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B11,'MemMon Actual'!W$14:W$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B11,'MemMon Projected'!W$14:W$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B11,'MemMon Actual'!X$14:X$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B11,'MemMon Projected'!X$14:X$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B11,'MemMon Actual'!Y$14:Y$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B11,'MemMon Projected'!Y$14:Y$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B11,'MemMon Actual'!Z$14:Z$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B11,'MemMon Projected'!Z$14:Z$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B11,'MemMon Actual'!AA$14:AA$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B11,'MemMon Projected'!AA$14:AA$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B11,'MemMon Actual'!AB$14:AB$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B11,'MemMon Projected'!AB$14:AB$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B11,'MemMon Actual'!AC$14:AC$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B11,'MemMon Projected'!AC$14:AC$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B11,'MemMon Actual'!AD$14:AD$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B11,'MemMon Projected'!AD$14:AD$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B11,'MemMon Actual'!AE$14:AE$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B11,'MemMon Projected'!AE$14:AE$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B11,'MemMon Actual'!AF$14:AF$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B11,'MemMon Projected'!AF$14:AF$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B11,'MemMon Actual'!AG$14:AG$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B11,'MemMon Projected'!AG$14:AG$39)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C12,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B12,'MemMon Actual'!D$14:D$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B12,'MemMon Projected'!D$14:D$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B12,'MemMon Actual'!E$14:E$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B12,'MemMon Projected'!E$14:E$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B12,'MemMon Actual'!F$14:F$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B12,'MemMon Projected'!F$14:F$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B12,'MemMon Actual'!G$14:G$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B12,'MemMon Projected'!G$14:G$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B12,'MemMon Actual'!H$14:H$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B12,'MemMon Projected'!H$14:H$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B12,'MemMon Actual'!I$14:I$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B12,'MemMon Projected'!I$14:I$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B12,'MemMon Actual'!J$14:J$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B12,'MemMon Projected'!J$14:J$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B12,'MemMon Actual'!K$14:K$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B12,'MemMon Projected'!K$14:K$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B12,'MemMon Actual'!L$14:L$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B12,'MemMon Projected'!L$14:L$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B12,'MemMon Actual'!M$14:M$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B12,'MemMon Projected'!M$14:M$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B12,'MemMon Actual'!N$14:N$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B12,'MemMon Projected'!N$14:N$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B12,'MemMon Actual'!O$14:O$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B12,'MemMon Projected'!O$14:O$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B12,'MemMon Actual'!P$14:P$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B12,'MemMon Projected'!P$14:P$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B12,'MemMon Actual'!Q$14:Q$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B12,'MemMon Projected'!Q$14:Q$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B12,'MemMon Actual'!R$14:R$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B12,'MemMon Projected'!R$14:R$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B12,'MemMon Actual'!S$14:S$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B12,'MemMon Projected'!S$14:S$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B12,'MemMon Actual'!T$14:T$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B12,'MemMon Projected'!T$14:T$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B12,'MemMon Actual'!U$14:U$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B12,'MemMon Projected'!U$14:U$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B12,'MemMon Actual'!V$14:V$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B12,'MemMon Projected'!V$14:V$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B12,'MemMon Actual'!W$14:W$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B12,'MemMon Projected'!W$14:W$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B12,'MemMon Actual'!X$14:X$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B12,'MemMon Projected'!X$14:X$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B12,'MemMon Actual'!Y$14:Y$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B12,'MemMon Projected'!Y$14:Y$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B12,'MemMon Actual'!Z$14:Z$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B12,'MemMon Projected'!Z$14:Z$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B12,'MemMon Actual'!AA$14:AA$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B12,'MemMon Projected'!AA$14:AA$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B12,'MemMon Actual'!AB$14:AB$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B12,'MemMon Projected'!AB$14:AB$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B12,'MemMon Actual'!AC$14:AC$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B12,'MemMon Projected'!AC$14:AC$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B12,'MemMon Actual'!AD$14:AD$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B12,'MemMon Projected'!AD$14:AD$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B12,'MemMon Actual'!AE$14:AE$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B12,'MemMon Projected'!AE$14:AE$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B12,'MemMon Actual'!AF$14:AF$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B12,'MemMon Projected'!AF$14:AF$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B12,'MemMon Actual'!AG$14:AG$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B12,'MemMon Projected'!AG$14:AG$39)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C13,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B13,'MemMon Actual'!D$14:D$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B13,'MemMon Projected'!D$14:D$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B13,'MemMon Actual'!E$14:E$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B13,'MemMon Projected'!E$14:E$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B13,'MemMon Actual'!F$14:F$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B13,'MemMon Projected'!F$14:F$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B13,'MemMon Actual'!G$14:G$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B13,'MemMon Projected'!G$14:G$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B13,'MemMon Actual'!H$14:H$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B13,'MemMon Projected'!H$14:H$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B13,'MemMon Actual'!I$14:I$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B13,'MemMon Projected'!I$14:I$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B13,'MemMon Actual'!J$14:J$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B13,'MemMon Projected'!J$14:J$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B13,'MemMon Actual'!K$14:K$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B13,'MemMon Projected'!K$14:K$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B13,'MemMon Actual'!L$14:L$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B13,'MemMon Projected'!L$14:L$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B13,'MemMon Actual'!M$14:M$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B13,'MemMon Projected'!M$14:M$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B13,'MemMon Actual'!N$14:N$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B13,'MemMon Projected'!N$14:N$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B13,'MemMon Actual'!O$14:O$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B13,'MemMon Projected'!O$14:O$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B13,'MemMon Actual'!P$14:P$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B13,'MemMon Projected'!P$14:P$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B13,'MemMon Actual'!Q$14:Q$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B13,'MemMon Projected'!Q$14:Q$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B13,'MemMon Actual'!R$14:R$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B13,'MemMon Projected'!R$14:R$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B13,'MemMon Actual'!S$14:S$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B13,'MemMon Projected'!S$14:S$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B13,'MemMon Actual'!T$14:T$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B13,'MemMon Projected'!T$14:T$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B13,'MemMon Actual'!U$14:U$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B13,'MemMon Projected'!U$14:U$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B13,'MemMon Actual'!V$14:V$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B13,'MemMon Projected'!V$14:V$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B13,'MemMon Actual'!W$14:W$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B13,'MemMon Projected'!W$14:W$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B13,'MemMon Actual'!X$14:X$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B13,'MemMon Projected'!X$14:X$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B13,'MemMon Actual'!Y$14:Y$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B13,'MemMon Projected'!Y$14:Y$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B13,'MemMon Actual'!Z$14:Z$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B13,'MemMon Projected'!Z$14:Z$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B13,'MemMon Actual'!AA$14:AA$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B13,'MemMon Projected'!AA$14:AA$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B13,'MemMon Actual'!AB$14:AB$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B13,'MemMon Projected'!AB$14:AB$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B13,'MemMon Actual'!AC$14:AC$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B13,'MemMon Projected'!AC$14:AC$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B13,'MemMon Actual'!AD$14:AD$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B13,'MemMon Projected'!AD$14:AD$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B13,'MemMon Actual'!AE$14:AE$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B13,'MemMon Projected'!AE$14:AE$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B13,'MemMon Actual'!AF$14:AF$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B13,'MemMon Projected'!AF$14:AF$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B13,'MemMon Actual'!AG$14:AG$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B13,'MemMon Projected'!AG$14:AG$39)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C14,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B14,'MemMon Actual'!D$14:D$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B14,'MemMon Projected'!D$14:D$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B14,'MemMon Actual'!E$14:E$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B14,'MemMon Projected'!E$14:E$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B14,'MemMon Actual'!F$14:F$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B14,'MemMon Projected'!F$14:F$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B14,'MemMon Actual'!G$14:G$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B14,'MemMon Projected'!G$14:G$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B14,'MemMon Actual'!H$14:H$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B14,'MemMon Projected'!H$14:H$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B14,'MemMon Actual'!I$14:I$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B14,'MemMon Projected'!I$14:I$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B14,'MemMon Actual'!J$14:J$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B14,'MemMon Projected'!J$14:J$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B14,'MemMon Actual'!K$14:K$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B14,'MemMon Projected'!K$14:K$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B14,'MemMon Actual'!L$14:L$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B14,'MemMon Projected'!L$14:L$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B14,'MemMon Actual'!M$14:M$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B14,'MemMon Projected'!M$14:M$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B14,'MemMon Actual'!N$14:N$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B14,'MemMon Projected'!N$14:N$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B14,'MemMon Actual'!O$14:O$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B14,'MemMon Projected'!O$14:O$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B14,'MemMon Actual'!P$14:P$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B14,'MemMon Projected'!P$14:P$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B14,'MemMon Actual'!Q$14:Q$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B14,'MemMon Projected'!Q$14:Q$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B14,'MemMon Actual'!R$14:R$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B14,'MemMon Projected'!R$14:R$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B14,'MemMon Actual'!S$14:S$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B14,'MemMon Projected'!S$14:S$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B14,'MemMon Actual'!T$14:T$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B14,'MemMon Projected'!T$14:T$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B14,'MemMon Actual'!U$14:U$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B14,'MemMon Projected'!U$14:U$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B14,'MemMon Actual'!V$14:V$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B14,'MemMon Projected'!V$14:V$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B14,'MemMon Actual'!W$14:W$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B14,'MemMon Projected'!W$14:W$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B14,'MemMon Actual'!X$14:X$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B14,'MemMon Projected'!X$14:X$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B14,'MemMon Actual'!Y$14:Y$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B14,'MemMon Projected'!Y$14:Y$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B14,'MemMon Actual'!Z$14:Z$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B14,'MemMon Projected'!Z$14:Z$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B14,'MemMon Actual'!AA$14:AA$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B14,'MemMon Projected'!AA$14:AA$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B14,'MemMon Actual'!AB$14:AB$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B14,'MemMon Projected'!AB$14:AB$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B14,'MemMon Actual'!AC$14:AC$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B14,'MemMon Projected'!AC$14:AC$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B14,'MemMon Actual'!AD$14:AD$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B14,'MemMon Projected'!AD$14:AD$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B14,'MemMon Actual'!AE$14:AE$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B14,'MemMon Projected'!AE$14:AE$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B14,'MemMon Actual'!AF$14:AF$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B14,'MemMon Projected'!AF$14:AF$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B14,'MemMon Actual'!AG$14:AG$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B14,'MemMon Projected'!AG$14:AG$39)","v":0}]
[]
[null,"Medicaid Per Capita - WOW only",null,{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B16,'MemMon Actual'!D$14:D$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B16,'MemMon Projected'!D$14:D$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B16,'MemMon Actual'!E$14:E$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B16,'MemMon Projected'!E$14:E$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B16,'MemMon Actual'!F$14:F$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B16,'MemMon Projected'!F$14:F$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B16,'MemMon Actual'!G$14:G$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B16,'MemMon Projected'!G$14:G$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B16,'MemMon Actual'!H$14:H$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B16,'MemMon Projected'!H$14:H$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B16,'MemMon Actual'!I$14:I$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B16,'MemMon Projected'!I$14:I$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B16,'MemMon Actual'!J$14:J$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B16,'MemMon Projected'!J$14:J$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B16,'MemMon Actual'!K$14:K$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B16,'MemMon Projected'!K$14:K$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B16,'MemMon Actual'!L$14:L$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B16,'MemMon Projected'!L$14:L$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B16,'MemMon Actual'!M$14:M$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B16,'MemMon Projected'!M$14:M$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B16,'MemMon Actual'!N$14:N$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B16,'MemMon Projected'!N$14:N$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B16,'MemMon Actual'!O$14:O$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B16,'MemMon Projected'!O$14:O$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B16,'MemMon Actual'!P$14:P$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B16,'MemMon Projected'!P$14:P$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B16,'MemMon Actual'!Q$14:Q$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B16,'MemMon Projected'!Q$14:Q$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B16,'MemMon Actual'!R$14:R$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B16,'MemMon Projected'!R$14:R$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B16,'MemMon Actual'!S$14:S$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B16,'MemMon Projected'!S$14:S$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B16,'MemMon Actual'!T$14:T$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B16,'MemMon Projected'!T$14:T$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B16,'MemMon Actual'!U$14:U$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B16,'MemMon Projected'!U$14:U$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B16,'MemMon Actual'!V$14:V$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B16,'MemMon Projected'!V$14:V$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B16,'MemMon Actual'!W$14:W$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B16,'MemMon Projected'!W$14:W$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B16,'MemMon Actual'!X$14:X$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B16,'MemMon Projected'!X$14:X$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B16,'MemMon Actual'!Y$14:Y$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B16,'MemMon Projected'!Y$14:Y$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B16,'MemMon Actual'!Z$14:Z$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B16,'MemMon Projected'!Z$14:Z$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B16,'MemMon Actual'!AA$14:AA$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B16,'MemMon Projected'!AA$14:AA$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B16,'MemMon Actual'!AB$14:AB$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B16,'MemMon Projected'!AB$14:AB$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B16,'MemMon Actual'!AC$14:AC$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B16,'MemMon Projected'!AC$14:AC$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B16,'MemMon Actual'!AD$14:AD$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B16,'MemMon Projected'!AD$14:AD$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B16,'MemMon Actual'!AE$14:AE$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B16,'MemMon Projected'!AE$14:AE$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B16,'MemMon Actual'!AF$14:AF$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B16,'MemMon Projected'!AF$14:AF$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B16,'MemMon Actual'!AG$14:AG$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B16,'MemMon Projected'!AG$14:AG$39)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C17,'MEG Def'!$A$14:$B$21,2),\"\")","v":"AFDC"},1,{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B17,'MemMon Actual'!D$14:D$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B17,'MemMon Projected'!D$14:D$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B17,'MemMon Actual'!E$14:E$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B17,'MemMon Projected'!E$14:E$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B17,'MemMon Actual'!F$14:F$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B17,'MemMon Projected'!F$14:F$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B17,'MemMon Actual'!G$14:G$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B17,'MemMon Projected'!G$14:G$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B17,'MemMon Actual'!H$14:H$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B17,'MemMon Projected'!H$14:H$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B17,'MemMon Actual'!I$14:I$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B17,'MemMon Projected'!I$14:I$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B17,'MemMon Actual'!J$14:J$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B17,'MemMon Projected'!J$14:J$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B17,'MemMon Actual'!K$14:K$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B17,'MemMon Projected'!K$14:K$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B17,'MemMon Actual'!L$14:L$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B17,'MemMon Projected'!L$14:L$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B17,'MemMon Actual'!M$14:M$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B17,'MemMon Projected'!M$14:M$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B17,'MemMon Actual'!N$14:N$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B17,'MemMon Projected'!N$14:N$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B17,'MemMon Actual'!O$14:O$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B17,'MemMon Projected'!O$14:O$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B17,'MemMon Actual'!P$14:P$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B17,'MemMon Projected'!P$14:P$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B17,'MemMon Actual'!Q$14:Q$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B17,'MemMon Projected'!Q$14:Q$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B17,'MemMon Actual'!R$14:R$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B17,'MemMon Projected'!R$14:R$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B17,'MemMon Actual'!S$14:S$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B17,'MemMon Projected'!S$14:S$39)","v":871313},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B17,'MemMon Actual'!T$14:T$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B17,'MemMon Projected'!T$14:T$39)","v":941899},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B17,'MemMon Actual'!U$14:U$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B17,'MemMon Projected'!U$14:U$39)","v":1020799},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B17,'MemMon Actual'!V$14:V$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B17,'MemMon Projected'!V$14:V$39)","v":1146437},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B17,'MemMon Actual'!W$14:W$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B17,'MemMon Projected'!W$14:W$39)","v":1146436},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B17,'MemMon Actual'!X$14:X$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B17,'MemMon Projected'!X$14:X$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B17,'MemMon Actual'!Y$14:Y$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B17,'MemMon Projected'!Y$14:Y$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B17,'MemMon Actual'!Z$14:Z$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B17,'MemMon Projected'!Z$14:Z$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B17,'MemMon Actual'!AA$14:AA$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B17,'MemMon Projected'!AA$14:AA$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B17,'MemMon Actual'!AB$14:AB$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B17,'MemMon Projected'!AB$14:AB$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B17,'MemMon Actual'!AC$14:AC$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B17,'MemMon Projected'!AC$14:AC$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B17,'MemMon Actual'!AD$14:AD$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B17,'MemMon Projected'!AD$14:AD$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B17,'MemMon Actual'!AE$14:AE$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B17,'MemMon Projected'!AE$14:AE$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B17,'MemMon Actual'!AF$14:AF$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B17,'MemMon Projected'!AF$14:AF$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B17,'MemMon Actual'!AG$14:AG$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B17,'MemMon Projected'!AG$14:AG$39)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C18,'MEG Def'!$A$14:$B$21,2),\"\")","v":"PWO"},2,{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B18,'MemMon Actual'!D$14:D$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B18,'MemMon Projected'!D$14:D$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B18,'MemMon Actual'!E$14:E$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B18,'MemMon Projected'!E$14:E$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B18,'MemMon Actual'!F$14:F$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B18,'MemMon Projected'!F$14:F$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B18,'MemMon Actual'!G$14:G$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B18,'MemMon Projected'!G$14:G$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B18,'MemMon Actual'!H$14:H$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B18,'MemMon Projected'!H$14:H$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B18,'MemMon Actual'!I$14:I$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B18,'MemMon Projected'!I$14:I$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B18,'MemMon Actual'!J$14:J$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B18,'MemMon Projected'!J$14:J$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B18,'MemMon Actual'!K$14:K$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B18,'MemMon Projected'!K$14:K$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B18,'MemMon Actual'!L$14:L$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B18,'MemMon Projected'!L$14:L$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B18,'MemMon Actual'!M$14:M$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B18,'MemMon Projected'!M$14:M$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B18,'MemMon Actual'!N$14:N$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B18,'MemMon Projected'!N$14:N$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B18,'MemMon Actual'!O$14:O$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B18,'MemMon Projected'!O$14:O$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B18,'MemMon Actual'!P$14:P$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B18,'MemMon Projected'!P$14:P$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B18,'MemMon Actual'!Q$14:Q$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B18,'MemMon Projected'!Q$14:Q$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B18,'MemMon Actual'!R$14:R$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B18,'MemMon Projected'!R$14:R$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B18,'MemMon Actual'!S$14:S$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B18,'MemMon Projected'!S$14:S$39)","v":130844},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B18,'MemMon Actual'!T$14:T$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B18,'MemMon Projected'!T$14:T$39)","v":115525},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B18,'MemMon Actual'!U$14:U$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B18,'MemMon Projected'!U$14:U$39)","v":105479},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B18,'MemMon Actual'!V$14:V$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B18,'MemMon Projected'!V$14:V$39)","v":101814},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B18,'MemMon Actual'!W$14:W$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B18,'MemMon Projected'!W$14:W$39)","v":101815},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B18,'MemMon Actual'!X$14:X$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B18,'MemMon Projected'!X$14:X$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B18,'MemMon Actual'!Y$14:Y$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B18,'MemMon Projected'!Y$14:Y$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B18,'MemMon Actual'!Z$14:Z$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B18,'MemMon Projected'!Z$14:Z$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B18,'MemMon Actual'!AA$14:AA$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B18,'MemMon Projected'!AA$14:AA$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B18,'MemMon Actual'!AB$14:AB$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B18,'MemMon Projected'!AB$14:AB$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B18,'MemMon Actual'!AC$14:AC$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B18,'MemMon Projected'!AC$14:AC$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B18,'MemMon Actual'!AD$14:AD$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B18,'MemMon Projected'!AD$14:AD$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B18,'MemMon Actual'!AE$14:AE$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B18,'MemMon Projected'!AE$14:AE$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B18,'MemMon Actual'!AF$14:AF$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B18,'MemMon Projected'!AF$14:AF$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B18,'MemMon Actual'!AG$14:AG$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B18,'MemMon Projected'!AG$14:AG$39)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C19,'MEG Def'!$A$14:$B$21,2),\"\")","v":"CMO"},3,{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B19,'MemMon Actual'!D$14:D$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B19,'MemMon Projected'!D$14:D$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B19,'MemMon Actual'!E$14:E$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B19,'MemMon Projected'!E$14:E$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B19,'MemMon Actual'!F$14:F$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B19,'MemMon Projected'!F$14:F$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B19,'MemMon Actual'!G$14:G$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B19,'MemMon Projected'!G$14:G$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B19,'MemMon Actual'!H$14:H$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B19,'MemMon Projected'!H$14:H$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B19,'MemMon Actual'!I$14:I$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B19,'MemMon Projected'!I$14:I$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B19,'MemMon Actual'!J$14:J$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B19,'MemMon Projected'!J$14:J$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B19,'MemMon Actual'!K$14:K$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B19,'MemMon Projected'!K$14:K$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B19,'MemMon Actual'!L$14:L$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B19,'MemMon Projected'!L$14:L$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B19,'MemMon Actual'!M$14:M$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B19,'MemMon Projected'!M$14:M$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B19,'MemMon Actual'!N$14:N$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B19,'MemMon Projected'!N$14:N$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B19,'MemMon Actual'!O$14:O$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B19,'MemMon Projected'!O$14:O$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B19,'MemMon Actual'!P$14:P$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B19,'MemMon Projected'!P$14:P$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B19,'MemMon Actual'!Q$14:Q$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B19,'MemMon Projected'!Q$14:Q$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B19,'MemMon Actual'!R$14:R$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B19,'MemMon Projected'!R$14:R$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B19,'MemMon Actual'!S$14:S$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B19,'MemMon Projected'!S$14:S$39)","v":3203963},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B19,'MemMon Actual'!T$14:T$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B19,'MemMon Projected'!T$14:T$39)","v":3119263},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B19,'MemMon Actual'!U$14:U$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B19,'MemMon Projected'!U$14:U$39)","v":3109192},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B19,'MemMon Actual'!V$14:V$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B19,'MemMon Projected'!V$14:V$39)","v":3298061},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B19,'MemMon Actual'!W$14:W$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B19,'MemMon Projected'!W$14:W$39)","v":3298060},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B19,'MemMon Actual'!X$14:X$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B19,'MemMon Projected'!X$14:X$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B19,'MemMon Actual'!Y$14:Y$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B19,'MemMon Projected'!Y$14:Y$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B19,'MemMon Actual'!Z$14:Z$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B19,'MemMon Projected'!Z$14:Z$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B19,'MemMon Actual'!AA$14:AA$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B19,'MemMon Projected'!AA$14:AA$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B19,'MemMon Actual'!AB$14:AB$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B19,'MemMon Projected'!AB$14:AB$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B19,'MemMon Actual'!AC$14:AC$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B19,'MemMon Projected'!AC$14:AC$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B19,'MemMon Actual'!AD$14:AD$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B19,'MemMon Projected'!AD$14:AD$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B19,'MemMon Actual'!AE$14:AE$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B19,'MemMon Projected'!AE$14:AE$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B19,'MemMon Actual'!AF$14:AF$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B19,'MemMon Projected'!AF$14:AF$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B19,'MemMon Actual'!AG$14:AG$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B19,'MemMon Projected'!AG$14:AG$39)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C20,'MEG Def'!$A$14:$B$21,2),\"\")","v":"BCCP"},4,{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B20,'MemMon Actual'!D$14:D$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B20,'MemMon Projected'!D$14:D$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B20,'MemMon Actual'!E$14:E$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B20,'MemMon Projected'!E$14:E$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B20,'MemMon Actual'!F$14:F$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B20,'MemMon Projected'!F$14:F$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B20,'MemMon Actual'!G$14:G$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B20,'MemMon Projected'!G$14:G$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B20,'MemMon Actual'!H$14:H$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B20,'MemMon Projected'!H$14:H$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B20,'MemMon Actual'!I$14:I$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B20,'MemMon Projected'!I$14:I$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B20,'MemMon Actual'!J$14:J$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B20,'MemMon Projected'!J$14:J$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B20,'MemMon Actual'!K$14:K$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B20,'MemMon Projected'!K$14:K$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B20,'MemMon Actual'!L$14:L$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B20,'MemMon Projected'!L$14:L$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B20,'MemMon Actual'!M$14:M$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B20,'MemMon Projected'!M$14:M$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B20,'MemMon Actual'!N$14:N$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B20,'MemMon Projected'!N$14:N$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B20,'MemMon Actual'!O$14:O$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B20,'MemMon Projected'!O$14:O$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B20,'MemMon Actual'!P$14:P$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B20,'MemMon Projected'!P$14:P$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B20,'MemMon Actual'!Q$14:Q$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B20,'MemMon Projected'!Q$14:Q$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B20,'MemMon Actual'!R$14:R$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B20,'MemMon Projected'!R$14:R$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B20,'MemMon Actual'!S$14:S$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B20,'MemMon Projected'!S$14:S$39)","v":2255},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B20,'MemMon Actual'!T$14:T$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B20,'MemMon Projected'!T$14:T$39)","v":2210},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B20,'MemMon Actual'!U$14:U$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B20,'MemMon Projected'!U$14:U$39)","v":2354},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B20,'MemMon Actual'!V$14:V$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B20,'MemMon Projected'!V$14:V$39)","v":2368},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B20,'MemMon Actual'!W$14:W$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B20,'MemMon Projected'!W$14:W$39)","v":2368},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B20,'MemMon Actual'!X$14:X$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B20,'MemMon Projected'!X$14:X$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B20,'MemMon Actual'!Y$14:Y$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B20,'MemMon Projected'!Y$14:Y$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B20,'MemMon Actual'!Z$14:Z$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B20,'MemMon Projected'!Z$14:Z$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B20,'MemMon Actual'!AA$14:AA$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B20,'MemMon Projected'!AA$14:AA$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B20,'MemMon Actual'!AB$14:AB$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B20,'MemMon Projected'!AB$14:AB$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B20,'MemMon Actual'!AC$14:AC$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B20,'MemMon Projected'!AC$14:AC$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B20,'MemMon Actual'!AD$14:AD$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B20,'MemMon Projected'!AD$14:AD$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B20,'MemMon Actual'!AE$14:AE$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B20,'MemMon Projected'!AE$14:AE$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B20,'MemMon Actual'!AF$14:AF$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B20,'MemMon Projected'!AF$14:AF$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B20,'MemMon Actual'!AG$14:AG$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B20,'MemMon Projected'!AG$14:AG$39)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C21,'MEG Def'!$A$14:$B$21,2),\"\")","v":"Old Age Assistance "},5,{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B21,'MemMon Actual'!D$14:D$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B21,'MemMon Projected'!D$14:D$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B21,'MemMon Actual'!E$14:E$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B21,'MemMon Projected'!E$14:E$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B21,'MemMon Actual'!F$14:F$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B21,'MemMon Projected'!F$14:F$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B21,'MemMon Actual'!G$14:G$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B21,'MemMon Projected'!G$14:G$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B21,'MemMon Actual'!H$14:H$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B21,'MemMon Projected'!H$14:H$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B21,'MemMon Actual'!I$14:I$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B21,'MemMon Projected'!I$14:I$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B21,'MemMon Actual'!J$14:J$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B21,'MemMon Projected'!J$14:J$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B21,'MemMon Actual'!K$14:K$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B21,'MemMon Projected'!K$14:K$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B21,'MemMon Actual'!L$14:L$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B21,'MemMon Projected'!L$14:L$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B21,'MemMon Actual'!M$14:M$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B21,'MemMon Projected'!M$14:M$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B21,'MemMon Actual'!N$14:N$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B21,'MemMon Projected'!N$14:N$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B21,'MemMon Actual'!O$14:O$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B21,'MemMon Projected'!O$14:O$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B21,'MemMon Actual'!P$14:P$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B21,'MemMon Projected'!P$14:P$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B21,'MemMon Actual'!Q$14:Q$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B21,'MemMon Projected'!Q$14:Q$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B21,'MemMon Actual'!R$14:R$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B21,'MemMon Projected'!R$14:R$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B21,'MemMon Actual'!S$14:S$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B21,'MemMon Projected'!S$14:S$39)","v":533908},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B21,'MemMon Actual'!T$14:T$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B21,'MemMon Projected'!T$14:T$39)","v":554790},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B21,'MemMon Actual'!U$14:U$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B21,'MemMon Projected'!U$14:U$39)","v":572919},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B21,'MemMon Actual'!V$14:V$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B21,'MemMon Projected'!V$14:V$39)","v":913293},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B21,'MemMon Actual'!W$14:W$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B21,'MemMon Projected'!W$14:W$39)","v":596923},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B21,'MemMon Actual'!X$14:X$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B21,'MemMon Projected'!X$14:X$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B21,'MemMon Actual'!Y$14:Y$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B21,'MemMon Projected'!Y$14:Y$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B21,'MemMon Actual'!Z$14:Z$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B21,'MemMon Projected'!Z$14:Z$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B21,'MemMon Actual'!AA$14:AA$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B21,'MemMon Projected'!AA$14:AA$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B21,'MemMon Actual'!AB$14:AB$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B21,'MemMon Projected'!AB$14:AB$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B21,'MemMon Actual'!AC$14:AC$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B21,'MemMon Projected'!AC$14:AC$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B21,'MemMon Actual'!AD$14:AD$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B21,'MemMon Projected'!AD$14:AD$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B21,'MemMon Actual'!AE$14:AE$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B21,'MemMon Projected'!AE$14:AE$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B21,'MemMon Actual'!AF$14:AF$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B21,'MemMon Projected'!AF$14:AF$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B21,'MemMon Actual'!AG$14:AG$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B21,'MemMon Projected'!AG$14:AG$39)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C22,'MEG Def'!$A$14:$B$21,2),\"\")","v":"Aid to Blind/Disabled "},6,{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B22,'MemMon Actual'!D$14:D$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B22,'MemMon Projected'!D$14:D$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B22,'MemMon Actual'!E$14:E$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B22,'MemMon Projected'!E$14:E$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B22,'MemMon Actual'!F$14:F$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B22,'MemMon Projected'!F$14:F$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B22,'MemMon Actual'!G$14:G$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B22,'MemMon Projected'!G$14:G$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B22,'MemMon Actual'!H$14:H$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B22,'MemMon Projected'!H$14:H$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B22,'MemMon Actual'!I$14:I$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B22,'MemMon Projected'!I$14:I$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B22,'MemMon Actual'!J$14:J$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B22,'MemMon Projected'!J$14:J$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B22,'MemMon Actual'!K$14:K$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B22,'MemMon Projected'!K$14:K$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B22,'MemMon Actual'!L$14:L$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B22,'MemMon Projected'!L$14:L$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B22,'MemMon Actual'!M$14:M$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B22,'MemMon Projected'!M$14:M$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B22,'MemMon Actual'!N$14:N$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B22,'MemMon Projected'!N$14:N$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B22,'MemMon Actual'!O$14:O$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B22,'MemMon Projected'!O$14:O$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B22,'MemMon Actual'!P$14:P$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B22,'MemMon Projected'!P$14:P$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B22,'MemMon Actual'!Q$14:Q$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B22,'MemMon Projected'!Q$14:Q$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B22,'MemMon Actual'!R$14:R$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B22,'MemMon Projected'!R$14:R$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B22,'MemMon Actual'!S$14:S$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B22,'MemMon Projected'!S$14:S$39)","v":1013009},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B22,'MemMon Actual'!T$14:T$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B22,'MemMon Projected'!T$14:T$39)","v":1005979},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B22,'MemMon Actual'!U$14:U$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B22,'MemMon Projected'!U$14:U$39)","v":1011497},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B22,'MemMon Actual'!V$14:V$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B22,'MemMon Projected'!V$14:V$39)","v":437397},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B22,'MemMon Actual'!W$14:W$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B22,'MemMon Projected'!W$14:W$39)","v":1024667},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B22,'MemMon Actual'!X$14:X$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B22,'MemMon Projected'!X$14:X$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B22,'MemMon Actual'!Y$14:Y$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B22,'MemMon Projected'!Y$14:Y$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B22,'MemMon Actual'!Z$14:Z$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B22,'MemMon Projected'!Z$14:Z$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B22,'MemMon Actual'!AA$14:AA$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B22,'MemMon Projected'!AA$14:AA$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B22,'MemMon Actual'!AB$14:AB$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B22,'MemMon Projected'!AB$14:AB$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B22,'MemMon Actual'!AC$14:AC$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B22,'MemMon Projected'!AC$14:AC$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B22,'MemMon Actual'!AD$14:AD$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B22,'MemMon Projected'!AD$14:AD$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B22,'MemMon Actual'!AE$14:AE$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B22,'MemMon Projected'!AE$14:AE$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B22,'MemMon Actual'!AF$14:AF$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B22,'MemMon Projected'!AF$14:AF$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B22,'MemMon Actual'!AG$14:AG$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B22,'MemMon Projected'!AG$14:AG$39)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C23,'MEG Def'!$A$14:$B$21,2),\"\")","v":"Foster Children "},7,{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B23,'MemMon Actual'!D$14:D$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B23,'MemMon Projected'!D$14:D$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B23,'MemMon Actual'!E$14:E$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B23,'MemMon Projected'!E$14:E$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B23,'MemMon Actual'!F$14:F$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B23,'MemMon Projected'!F$14:F$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B23,'MemMon Actual'!G$14:G$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B23,'MemMon Projected'!G$14:G$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B23,'MemMon Actual'!H$14:H$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B23,'MemMon Projected'!H$14:H$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B23,'MemMon Actual'!I$14:I$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B23,'MemMon Projected'!I$14:I$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B23,'MemMon Actual'!J$14:J$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B23,'MemMon Projected'!J$14:J$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B23,'MemMon Actual'!K$14:K$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B23,'MemMon Projected'!K$14:K$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B23,'MemMon Actual'!L$14:L$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B23,'MemMon Projected'!L$14:L$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B23,'MemMon Actual'!M$14:M$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B23,'MemMon Projected'!M$14:M$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B23,'MemMon Actual'!N$14:N$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B23,'MemMon Projected'!N$14:N$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B23,'MemMon Actual'!O$14:O$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B23,'MemMon Projected'!O$14:O$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B23,'MemMon Actual'!P$14:P$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B23,'MemMon Projected'!P$14:P$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B23,'MemMon Actual'!Q$14:Q$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B23,'MemMon Projected'!Q$14:Q$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B23,'MemMon Actual'!R$14:R$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B23,'MemMon Projected'!R$14:R$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B23,'MemMon Actual'!S$14:S$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B23,'MemMon Projected'!S$14:S$39)","v":246649},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B23,'MemMon Actual'!T$14:T$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B23,'MemMon Projected'!T$14:T$39)","v":242049},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B23,'MemMon Actual'!U$14:U$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B23,'MemMon Projected'!U$14:U$39)","v":238633},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B23,'MemMon Actual'!V$14:V$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B23,'MemMon Projected'!V$14:V$39)","v":4097200},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B23,'MemMon Actual'!W$14:W$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B23,'MemMon Projected'!W$14:W$39)","v":237451},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B23,'MemMon Actual'!X$14:X$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B23,'MemMon Projected'!X$14:X$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B23,'MemMon Actual'!Y$14:Y$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B23,'MemMon Projected'!Y$14:Y$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B23,'MemMon Actual'!Z$14:Z$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B23,'MemMon Projected'!Z$14:Z$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B23,'MemMon Actual'!AA$14:AA$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B23,'MemMon Projected'!AA$14:AA$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B23,'MemMon Actual'!AB$14:AB$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B23,'MemMon Projected'!AB$14:AB$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B23,'MemMon Actual'!AC$14:AC$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B23,'MemMon Projected'!AC$14:AC$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B23,'MemMon Actual'!AD$14:AD$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B23,'MemMon Projected'!AD$14:AD$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B23,'MemMon Actual'!AE$14:AE$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B23,'MemMon Projected'!AE$14:AE$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B23,'MemMon Actual'!AF$14:AF$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B23,'MemMon Projected'!AF$14:AF$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B23,'MemMon Actual'!AG$14:AG$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B23,'MemMon Projected'!AG$14:AG$39)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C24,'MEG Def'!$A$14:$B$21,2),\"\")","v":"New ACA Adults "},8,{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B24,'MemMon Actual'!D$14:D$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B24,'MemMon Projected'!D$14:D$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B24,'MemMon Actual'!E$14:E$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B24,'MemMon Projected'!E$14:E$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B24,'MemMon Actual'!F$14:F$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B24,'MemMon Projected'!F$14:F$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B24,'MemMon Actual'!G$14:G$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B24,'MemMon Projected'!G$14:G$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B24,'MemMon Actual'!H$14:H$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B24,'MemMon Projected'!H$14:H$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B24,'MemMon Actual'!I$14:I$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B24,'MemMon Projected'!I$14:I$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B24,'MemMon Actual'!J$14:J$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B24,'MemMon Projected'!J$14:J$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B24,'MemMon Actual'!K$14:K$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B24,'MemMon Projected'!K$14:K$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B24,'MemMon Actual'!L$14:L$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B24,'MemMon Projected'!L$14:L$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B24,'MemMon Actual'!M$14:M$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B24,'MemMon Projected'!M$14:M$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B24,'MemMon Actual'!N$14:N$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B24,'MemMon Projected'!N$14:N$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B24,'MemMon Actual'!O$14:O$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B24,'MemMon Projected'!O$14:O$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B24,'MemMon Actual'!P$14:P$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B24,'MemMon Projected'!P$14:P$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B24,'MemMon Actual'!Q$14:Q$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B24,'MemMon Projected'!Q$14:Q$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B24,'MemMon Actual'!R$14:R$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B24,'MemMon Projected'!R$14:R$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B24,'MemMon Actual'!S$14:S$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B24,'MemMon Projected'!S$14:S$39)","v":4279054},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B24,'MemMon Actual'!T$14:T$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B24,'MemMon Projected'!T$14:T$39)","v":4308541},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B24,'MemMon Actual'!U$14:U$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B24,'MemMon Projected'!U$14:U$39)","v":4451517},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B24,'MemMon Actual'!V$14:V$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B24,'MemMon Projected'!V$14:V$39)","v":1716915},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B24,'MemMon Actual'!W$14:W$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B24,'MemMon Projected'!W$14:W$39)","v":5305763},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B24,'MemMon Actual'!X$14:X$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B24,'MemMon Projected'!X$14:X$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B24,'MemMon Actual'!Y$14:Y$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B24,'MemMon Projected'!Y$14:Y$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B24,'MemMon Actual'!Z$14:Z$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B24,'MemMon Projected'!Z$14:Z$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B24,'MemMon Actual'!AA$14:AA$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B24,'MemMon Projected'!AA$14:AA$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B24,'MemMon Actual'!AB$14:AB$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B24,'MemMon Projected'!AB$14:AB$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B24,'MemMon Actual'!AC$14:AC$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B24,'MemMon Projected'!AC$14:AC$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B24,'MemMon Actual'!AD$14:AD$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B24,'MemMon Projected'!AD$14:AD$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B24,'MemMon Actual'!AE$14:AE$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B24,'MemMon Projected'!AE$14:AE$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B24,'MemMon Actual'!AF$14:AF$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B24,'MemMon Projected'!AF$14:AF$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B24,'MemMon Actual'!AG$14:AG$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B24,'MemMon Projected'!AG$14:AG$39)","v":0}]
[null,null,null,{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B25,'MemMon Actual'!D$14:D$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B25,'MemMon Projected'!D$14:D$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B25,'MemMon Actual'!E$14:E$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B25,'MemMon Projected'!E$14:E$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B25,'MemMon Actual'!F$14:F$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B25,'MemMon Projected'!F$14:F$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B25,'MemMon Actual'!G$14:G$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B25,'MemMon Projected'!G$14:G$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B25,'MemMon Actual'!H$14:H$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B25,'MemMon Projected'!H$14:H$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B25,'MemMon Actual'!I$14:I$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B25,'MemMon Projected'!I$14:I$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B25,'MemMon Actual'!J$14:J$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B25,'MemMon Projected'!J$14:J$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B25,'MemMon Actual'!K$14:K$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B25,'MemMon Projected'!K$14:K$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B25,'MemMon Actual'!L$14:L$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B25,'MemMon Projected'!L$14:L$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B25,'MemMon Actual'!M$14:M$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B25,'MemMon Projected'!M$14:M$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B25,'MemMon Actual'!N$14:N$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B25,'MemMon Projected'!N$14:N$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B25,'MemMon Actual'!O$14:O$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B25,'MemMon Projected'!O$14:O$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B25,'MemMon Actual'!P$14:P$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B25,'MemMon Projected'!P$14:P$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B25,'MemMon Actual'!Q$14:Q$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B25,'MemMon Projected'!Q$14:Q$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B25,'MemMon Actual'!R$14:R$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B25,'MemMon Projected'!R$14:R$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B25,'MemMon Actual'!S$14:S$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B25,'MemMon Projected'!S$14:S$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B25,'MemMon Actual'!T$14:T$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B25,'MemMon Projected'!T$14:T$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B25,'MemMon Actual'!U$14:U$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B25,'MemMon Projected'!U$14:U$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B25,'MemMon Actual'!V$14:V$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B25,'MemMon Projected'!V$14:V$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B25,'MemMon Actual'!W$14:W$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B25,'MemMon Projected'!W$14:W$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B25,'MemMon Actual'!X$14:X$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B25,'MemMon Projected'!X$14:X$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B25,'MemMon Actual'!Y$14:Y$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B25,'MemMon Projected'!Y$14:Y$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B25,'MemMon Actual'!Z$14:Z$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B25,'MemMon Projected'!Z$14:Z$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B25,'MemMon Actual'!AA$14:AA$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B25,'MemMon Projected'!AA$14:AA$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B25,'MemMon Actual'!AB$14:AB$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B25,'MemMon Projected'!AB$14:AB$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B25,'MemMon Actual'!AC$14:AC$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B25,'MemMon Projected'!AC$14:AC$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B25,'MemMon Actual'!AD$14:AD$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B25,'MemMon Projected'!AD$14:AD$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B25,'MemMon Actual'!AE$14:AE$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B25,'MemMon Projected'!AE$14:AE$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B25,'MemMon Actual'!AF$14:AF$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B25,'MemMon Projected'!AF$14:AF$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B25,'MemMon Actual'!AG$14:AG$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B25,'MemMon Projected'!AG$14:AG$39)","v":0}]
[null,"Hypothetical 1 Per Capita",null,{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B26,'MemMon Actual'!D$14:D$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B26,'MemMon Projected'!D$14:D$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B26,'MemMon Actual'!E$14:E$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B26,'MemMon Projected'!E$14:E$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B26,'MemMon Actual'!F$14:F$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B26,'MemMon Projected'!F$14:F$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B26,'MemMon Actual'!G$14:G$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B26,'MemMon Projected'!G$14:G$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B26,'MemMon Actual'!H$14:H$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B26,'MemMon Projected'!H$14:H$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B26,'MemMon Actual'!I$14:I$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B26,'MemMon Projected'!I$14:I$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B26,'MemMon Actual'!J$14:J$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B26,'MemMon Projected'!J$14:J$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B26,'MemMon Actual'!K$14:K$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B26,'MemMon Projected'!K$14:K$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B26,'MemMon Actual'!L$14:L$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B26,'MemMon Projected'!L$14:L$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B26,'MemMon Actual'!M$14:M$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B26,'MemMon Projected'!M$14:M$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B26,'MemMon Actual'!N$14:N$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B26,'MemMon Projected'!N$14:N$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B26,'MemMon Actual'!O$14:O$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B26,'MemMon Projected'!O$14:O$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B26,'MemMon Actual'!P$14:P$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B26,'MemMon Projected'!P$14:P$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B26,'MemMon Actual'!Q$14:Q$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B26,'MemMon Projected'!Q$14:Q$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B26,'MemMon Actual'!R$14:R$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B26,'MemMon Projected'!R$14:R$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B26,'MemMon Actual'!S$14:S$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B26,'MemMon Projected'!S$14:S$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B26,'MemMon Actual'!T$14:T$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B26,'MemMon Projected'!T$14:T$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B26,'MemMon Actual'!U$14:U$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B26,'MemMon Projected'!U$14:U$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B26,'MemMon Actual'!V$14:V$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B26,'MemMon Projected'!V$14:V$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B26,'MemMon Actual'!W$14:W$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B26,'MemMon Projected'!W$14:W$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B26,'MemMon Actual'!X$14:X$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B26,'MemMon Projected'!X$14:X$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B26,'MemMon Actual'!Y$14:Y$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B26,'MemMon Projected'!Y$14:Y$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B26,'MemMon Actual'!Z$14:Z$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B26,'MemMon Projected'!Z$14:Z$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B26,'MemMon Actual'!AA$14:AA$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B26,'MemMon Projected'!AA$14:AA$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B26,'MemMon Actual'!AB$14:AB$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B26,'MemMon Projected'!AB$14:AB$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B26,'MemMon Actual'!AC$14:AC$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B26,'MemMon Projected'!AC$14:AC$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B26,'MemMon Actual'!AD$14:AD$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B26,'MemMon Projected'!AD$14:AD$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B26,'MemMon Actual'!AE$14:AE$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B26,'MemMon Projected'!AE$14:AE$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B26,'MemMon Actual'!AF$14:AF$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B26,'MemMon Projected'!AF$14:AF$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B26,'MemMon Actual'!AG$14:AG$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B26,'MemMon Projected'!AG$14:AG$39)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C27,'MEG Def'!$A$45:$B$48,2),\"\")","v":""},null,{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B27,'MemMon Actual'!D$14:D$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B27,'MemMon Projected'!D$14:D$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B27,'MemMon Actual'!E$14:E$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B27,'MemMon Projected'!E$14:E$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B27,'MemMon Actual'!F$14:F$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B27,'MemMon Projected'!F$14:F$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B27,'MemMon Actual'!G$14:G$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B27,'MemMon Projected'!G$14:G$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B27,'MemMon Actual'!H$14:H$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B27,'MemMon Projected'!H$14:H$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B27,'MemMon Actual'!I$14:I$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B27,'MemMon Projected'!I$14:I$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B27,'MemMon Actual'!J$14:J$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B27,'MemMon Projected'!J$14:J$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B27,'MemMon Actual'!K$14:K$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B27,'MemMon Projected'!K$14:K$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B27,'MemMon Actual'!L$14:L$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B27,'MemMon Projected'!L$14:L$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B27,'MemMon Actual'!M$14:M$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B27,'MemMon Projected'!M$14:M$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B27,'MemMon Actual'!N$14:N$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B27,'MemMon Projected'!N$14:N$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B27,'MemMon Actual'!O$14:O$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B27,'MemMon Projected'!O$14:O$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B27,'MemMon Actual'!P$14:P$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B27,'MemMon Projected'!P$14:P$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B27,'MemMon Actual'!Q$14:Q$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B27,'MemMon Projected'!Q$14:Q$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B27,'MemMon Actual'!R$14:R$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B27,'MemMon Projected'!R$14:R$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B27,'MemMon Actual'!S$14:S$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B27,'MemMon Projected'!S$14:S$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B27,'MemMon Actual'!T$14:T$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B27,'MemMon Projected'!T$14:T$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B27,'MemMon Actual'!U$14:U$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B27,'MemMon Projected'!U$14:U$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B27,'MemMon Actual'!V$14:V$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B27,'MemMon Projected'!V$14:V$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B27,'MemMon Actual'!W$14:W$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B27,'MemMon Projected'!W$14:W$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B27,'MemMon Actual'!X$14:X$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B27,'MemMon Projected'!X$14:X$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B27,'MemMon Actual'!Y$14:Y$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B27,'MemMon Projected'!Y$14:Y$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B27,'MemMon Actual'!Z$14:Z$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B27,'MemMon Projected'!Z$14:Z$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B27,'MemMon Actual'!AA$14:AA$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B27,'MemMon Projected'!AA$14:AA$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B27,'MemMon Actual'!AB$14:AB$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B27,'MemMon Projected'!AB$14:AB$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B27,'MemMon Actual'!AC$14:AC$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B27,'MemMon Projected'!AC$14:AC$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B27,'MemMon Actual'!AD$14:AD$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B27,'MemMon Projected'!AD$14:AD$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B27,'MemMon Actual'!AE$14:AE$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B27,'MemMon Projected'!AE$14:AE$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B27,'MemMon Actual'!AF$14:AF$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B27,'MemMon Projected'!AF$14:AF$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B27,'MemMon Actual'!AG$14:AG$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B27,'MemMon Projected'!AG$14:AG$39)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C28,'MEG Def'!$A$45:$B$48,2),\"\")","v":""},null,{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B28,'MemMon Actual'!D$14:D$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B28,'MemMon Projected'!D$14:D$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B28,'MemMon Actual'!E$14:E$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B28,'MemMon Projected'!E$14:E$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B28,'MemMon Actual'!F$14:F$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B28,'MemMon Projected'!F$14:F$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B28,'MemMon Actual'!G$14:G$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B28,'MemMon Projected'!G$14:G$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B28,'MemMon Actual'!H$14:H$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B28,'MemMon Projected'!H$14:H$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B28,'MemMon Actual'!I$14:I$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B28,'MemMon Projected'!I$14:I$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B28,'MemMon Actual'!J$14:J$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B28,'MemMon Projected'!J$14:J$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B28,'MemMon Actual'!K$14:K$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B28,'MemMon Projected'!K$14:K$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B28,'MemMon Actual'!L$14:L$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B28,'MemMon Projected'!L$14:L$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B28,'MemMon Actual'!M$14:M$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B28,'MemMon Projected'!M$14:M$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B28,'MemMon Actual'!N$14:N$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B28,'MemMon Projected'!N$14:N$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B28,'MemMon Actual'!O$14:O$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B28,'MemMon Projected'!O$14:O$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B28,'MemMon Actual'!P$14:P$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B28,'MemMon Projected'!P$14:P$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B28,'MemMon Actual'!Q$14:Q$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B28,'MemMon Projected'!Q$14:Q$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B28,'MemMon Actual'!R$14:R$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B28,'MemMon Projected'!R$14:R$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B28,'MemMon Actual'!S$14:S$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B28,'MemMon Projected'!S$14:S$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B28,'MemMon Actual'!T$14:T$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B28,'MemMon Projected'!T$14:T$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B28,'MemMon Actual'!U$14:U$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B28,'MemMon Projected'!U$14:U$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B28,'MemMon Actual'!V$14:V$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B28,'MemMon Projected'!V$14:V$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B28,'MemMon Actual'!W$14:W$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B28,'MemMon Projected'!W$14:W$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B28,'MemMon Actual'!X$14:X$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B28,'MemMon Projected'!X$14:X$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B28,'MemMon Actual'!Y$14:Y$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B28,'MemMon Projected'!Y$14:Y$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B28,'MemMon Actual'!Z$14:Z$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B28,'MemMon Projected'!Z$14:Z$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B28,'MemMon Actual'!AA$14:AA$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B28,'MemMon Projected'!AA$14:AA$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B28,'MemMon Actual'!AB$14:AB$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B28,'MemMon Projected'!AB$14:AB$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B28,'MemMon Actual'!AC$14:AC$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B28,'MemMon Projected'!AC$14:AC$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B28,'MemMon Actual'!AD$14:AD$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B28,'MemMon Projected'!AD$14:AD$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B28,'MemMon Actual'!AE$14:AE$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B28,'MemMon Projected'!AE$14:AE$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B28,'MemMon Actual'!AF$14:AF$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B28,'MemMon Projected'!AF$14:AF$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B28,'MemMon Actual'!AG$14:AG$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B28,'MemMon Projected'!AG$14:AG$39)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C29,'MEG Def'!$A$45:$B$48,2),\"\")","v":""},null,{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B29,'MemMon Actual'!D$14:D$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B29,'MemMon Projected'!D$14:D$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B29,'MemMon Actual'!E$14:E$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B29,'MemMon Projected'!E$14:E$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B29,'MemMon Actual'!F$14:F$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B29,'MemMon Projected'!F$14:F$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B29,'MemMon Actual'!G$14:G$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B29,'MemMon Projected'!G$14:G$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B29,'MemMon Actual'!H$14:H$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B29,'MemMon Projected'!H$14:H$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B29,'MemMon Actual'!I$14:I$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B29,'MemMon Projected'!I$14:I$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B29,'MemMon Actual'!J$14:J$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B29,'MemMon Projected'!J$14:J$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B29,'MemMon Actual'!K$14:K$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B29,'MemMon Projected'!K$14:K$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B29,'MemMon Actual'!L$14:L$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B29,'MemMon Projected'!L$14:L$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B29,'MemMon Actual'!M$14:M$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B29,'MemMon Projected'!M$14:M$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B29,'MemMon Actual'!N$14:N$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B29,'MemMon Projected'!N$14:N$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B29,'MemMon Actual'!O$14:O$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B29,'MemMon Projected'!O$14:O$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B29,'MemMon Actual'!P$14:P$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B29,'MemMon Projected'!P$14:P$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B29,'MemMon Actual'!Q$14:Q$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B29,'MemMon Projected'!Q$14:Q$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B29,'MemMon Actual'!R$14:R$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B29,'MemMon Projected'!R$14:R$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B29,'MemMon Actual'!S$14:S$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B29,'MemMon Projected'!S$14:S$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B29,'MemMon Actual'!T$14:T$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B29,'MemMon Projected'!T$14:T$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B29,'MemMon Actual'!U$14:U$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B29,'MemMon Projected'!U$14:U$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B29,'MemMon Actual'!V$14:V$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B29,'MemMon Projected'!V$14:V$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B29,'MemMon Actual'!W$14:W$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B29,'MemMon Projected'!W$14:W$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B29,'MemMon Actual'!X$14:X$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B29,'MemMon Projected'!X$14:X$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B29,'MemMon Actual'!Y$14:Y$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B29,'MemMon Projected'!Y$14:Y$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B29,'MemMon Actual'!Z$14:Z$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B29,'MemMon Projected'!Z$14:Z$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B29,'MemMon Actual'!AA$14:AA$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B29,'MemMon Projected'!AA$14:AA$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B29,'MemMon Actual'!AB$14:AB$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B29,'MemMon Projected'!AB$14:AB$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B29,'MemMon Actual'!AC$14:AC$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B29,'MemMon Projected'!AC$14:AC$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B29,'MemMon Actual'!AD$14:AD$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B29,'MemMon Projected'!AD$14:AD$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B29,'MemMon Actual'!AE$14:AE$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B29,'MemMon Projected'!AE$14:AE$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B29,'MemMon Actual'!AF$14:AF$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B29,'MemMon Projected'!AF$14:AF$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B29,'MemMon Actual'!AG$14:AG$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B29,'MemMon Projected'!AG$14:AG$39)","v":0}]
[null,null,null,{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B30,'MemMon Actual'!D$14:D$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B30,'MemMon Projected'!D$14:D$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B30,'MemMon Actual'!E$14:E$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B30,'MemMon Projected'!E$14:E$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B30,'MemMon Actual'!F$14:F$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B30,'MemMon Projected'!F$14:F$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B30,'MemMon Actual'!G$14:G$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B30,'MemMon Projected'!G$14:G$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B30,'MemMon Actual'!H$14:H$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B30,'MemMon Projected'!H$14:H$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B30,'MemMon Actual'!I$14:I$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B30,'MemMon Projected'!I$14:I$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B30,'MemMon Actual'!J$14:J$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B30,'MemMon Projected'!J$14:J$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B30,'MemMon Actual'!K$14:K$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B30,'MemMon Projected'!K$14:K$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B30,'MemMon Actual'!L$14:L$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B30,'MemMon Projected'!L$14:L$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B30,'MemMon Actual'!M$14:M$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B30,'MemMon Projected'!M$14:M$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B30,'MemMon Actual'!N$14:N$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B30,'MemMon Projected'!N$14:N$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B30,'MemMon Actual'!O$14:O$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B30,'MemMon Projected'!O$14:O$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B30,'MemMon Actual'!P$14:P$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B30,'MemMon Projected'!P$14:P$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B30,'MemMon Actual'!Q$14:Q$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B30,'MemMon Projected'!Q$14:Q$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B30,'MemMon Actual'!R$14:R$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B30,'MemMon Projected'!R$14:R$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B30,'MemMon Actual'!S$14:S$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B30,'MemMon Projected'!S$14:S$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B30,'MemMon Actual'!T$14:T$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B30,'MemMon Projected'!T$14:T$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B30,'MemMon Actual'!U$14:U$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B30,'MemMon Projected'!U$14:U$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B30,'MemMon Actual'!V$14:V$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B30,'MemMon Projected'!V$14:V$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B30,'MemMon Actual'!W$14:W$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B30,'MemMon Projected'!W$14:W$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B30,'MemMon Actual'!X$14:X$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B30,'MemMon Projected'!X$14:X$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B30,'MemMon Actual'!Y$14:Y$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B30,'MemMon Projected'!Y$14:Y$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B30,'MemMon Actual'!Z$14:Z$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B30,'MemMon Projected'!Z$14:Z$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B30,'MemMon Actual'!AA$14:AA$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B30,'MemMon Projected'!AA$14:AA$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B30,'MemMon Actual'!AB$14:AB$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B30,'MemMon Projected'!AB$14:AB$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B30,'MemMon Actual'!AC$14:AC$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B30,'MemMon Projected'!AC$14:AC$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B30,'MemMon Actual'!AD$14:AD$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B30,'MemMon Projected'!AD$14:AD$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B30,'MemMon Actual'!AE$14:AE$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B30,'MemMon Projected'!AE$14:AE$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B30,'MemMon Actual'!AF$14:AF$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B30,'MemMon Projected'!AF$14:AF$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B30,'MemMon Actual'!AG$14:AG$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B30,'MemMon Projected'!AG$14:AG$39)","v":0}]
[null,"Hypothetical 2 Per Capita",null,{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B31,'MemMon Actual'!D$14:D$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B31,'MemMon Projected'!D$14:D$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B31,'MemMon Actual'!E$14:E$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B31,'MemMon Projected'!E$14:E$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B31,'MemMon Actual'!F$14:F$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B31,'MemMon Projected'!F$14:F$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B31,'MemMon Actual'!G$14:G$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B31,'MemMon Projected'!G$14:G$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B31,'MemMon Actual'!H$14:H$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B31,'MemMon Projected'!H$14:H$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B31,'MemMon Actual'!I$14:I$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B31,'MemMon Projected'!I$14:I$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B31,'MemMon Actual'!J$14:J$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B31,'MemMon Projected'!J$14:J$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B31,'MemMon Actual'!K$14:K$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B31,'MemMon Projected'!K$14:K$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B31,'MemMon Actual'!L$14:L$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B31,'MemMon Projected'!L$14:L$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B31,'MemMon Actual'!M$14:M$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B31,'MemMon Projected'!M$14:M$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B31,'MemMon Actual'!N$14:N$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B31,'MemMon Projected'!N$14:N$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B31,'MemMon Actual'!O$14:O$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B31,'MemMon Projected'!O$14:O$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B31,'MemMon Actual'!P$14:P$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B31,'MemMon Projected'!P$14:P$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B31,'MemMon Actual'!Q$14:Q$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B31,'MemMon Projected'!Q$14:Q$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B31,'MemMon Actual'!R$14:R$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B31,'MemMon Projected'!R$14:R$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B31,'MemMon Actual'!S$14:S$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B31,'MemMon Projected'!S$14:S$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B31,'MemMon Actual'!T$14:T$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B31,'MemMon Projected'!T$14:T$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B31,'MemMon Actual'!U$14:U$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B31,'MemMon Projected'!U$14:U$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B31,'MemMon Actual'!V$14:V$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B31,'MemMon Projected'!V$14:V$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B31,'MemMon Actual'!W$14:W$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B31,'MemMon Projected'!W$14:W$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B31,'MemMon Actual'!X$14:X$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B31,'MemMon Projected'!X$14:X$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B31,'MemMon Actual'!Y$14:Y$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B31,'MemMon Projected'!Y$14:Y$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B31,'MemMon Actual'!Z$14:Z$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B31,'MemMon Projected'!Z$14:Z$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B31,'MemMon Actual'!AA$14:AA$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B31,'MemMon Projected'!AA$14:AA$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B31,'MemMon Actual'!AB$14:AB$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B31,'MemMon Projected'!AB$14:AB$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B31,'MemMon Actual'!AC$14:AC$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B31,'MemMon Projected'!AC$14:AC$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B31,'MemMon Actual'!AD$14:AD$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B31,'MemMon Projected'!AD$14:AD$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B31,'MemMon Actual'!AE$14:AE$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B31,'MemMon Projected'!AE$14:AE$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B31,'MemMon Actual'!AF$14:AF$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B31,'MemMon Projected'!AF$14:AF$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B31,'MemMon Actual'!AG$14:AG$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B31,'MemMon Projected'!AG$14:AG$39)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C32,'MEG Def'!$A$55:$B$58,2),\"\")","v":""},null,{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B32,'MemMon Actual'!D$14:D$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B32,'MemMon Projected'!D$14:D$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B32,'MemMon Actual'!E$14:E$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B32,'MemMon Projected'!E$14:E$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B32,'MemMon Actual'!F$14:F$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B32,'MemMon Projected'!F$14:F$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B32,'MemMon Actual'!G$14:G$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B32,'MemMon Projected'!G$14:G$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B32,'MemMon Actual'!H$14:H$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B32,'MemMon Projected'!H$14:H$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B32,'MemMon Actual'!I$14:I$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B32,'MemMon Projected'!I$14:I$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B32,'MemMon Actual'!J$14:J$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B32,'MemMon Projected'!J$14:J$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B32,'MemMon Actual'!K$14:K$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B32,'MemMon Projected'!K$14:K$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B32,'MemMon Actual'!L$14:L$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B32,'MemMon Projected'!L$14:L$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B32,'MemMon Actual'!M$14:M$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B32,'MemMon Projected'!M$14:M$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B32,'MemMon Actual'!N$14:N$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B32,'MemMon Projected'!N$14:N$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B32,'MemMon Actual'!O$14:O$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B32,'MemMon Projected'!O$14:O$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B32,'MemMon Actual'!P$14:P$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B32,'MemMon Projected'!P$14:P$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B32,'MemMon Actual'!Q$14:Q$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B32,'MemMon Projected'!Q$14:Q$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B32,'MemMon Actual'!R$14:R$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B32,'MemMon Projected'!R$14:R$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B32,'MemMon Actual'!S$14:S$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B32,'MemMon Projected'!S$14:S$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B32,'MemMon Actual'!T$14:T$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B32,'MemMon Projected'!T$14:T$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B32,'MemMon Actual'!U$14:U$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B32,'MemMon Projected'!U$14:U$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B32,'MemMon Actual'!V$14:V$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B32,'MemMon Projected'!V$14:V$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B32,'MemMon Actual'!W$14:W$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B32,'MemMon Projected'!W$14:W$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B32,'MemMon Actual'!X$14:X$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B32,'MemMon Projected'!X$14:X$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B32,'MemMon Actual'!Y$14:Y$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B32,'MemMon Projected'!Y$14:Y$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B32,'MemMon Actual'!Z$14:Z$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B32,'MemMon Projected'!Z$14:Z$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B32,'MemMon Actual'!AA$14:AA$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B32,'MemMon Projected'!AA$14:AA$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B32,'MemMon Actual'!AB$14:AB$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B32,'MemMon Projected'!AB$14:AB$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B32,'MemMon Actual'!AC$14:AC$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B32,'MemMon Projected'!AC$14:AC$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B32,'MemMon Actual'!AD$14:AD$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B32,'MemMon Projected'!AD$14:AD$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B32,'MemMon Actual'!AE$14:AE$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B32,'MemMon Projected'!AE$14:AE$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B32,'MemMon Actual'!AF$14:AF$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B32,'MemMon Projected'!AF$14:AF$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B32,'MemMon Actual'!AG$14:AG$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B32,'MemMon Projected'!AG$14:AG$39)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C33,'MEG Def'!$A$55:$B$58,2),\"\")","v":""},null,{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B33,'MemMon Actual'!D$14:D$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B33,'MemMon Projected'!D$14:D$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B33,'MemMon Actual'!E$14:E$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B33,'MemMon Projected'!E$14:E$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B33,'MemMon Actual'!F$14:F$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B33,'MemMon Projected'!F$14:F$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B33,'MemMon Actual'!G$14:G$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B33,'MemMon Projected'!G$14:G$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B33,'MemMon Actual'!H$14:H$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B33,'MemMon Projected'!H$14:H$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B33,'MemMon Actual'!I$14:I$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B33,'MemMon Projected'!I$14:I$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B33,'MemMon Actual'!J$14:J$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B33,'MemMon Projected'!J$14:J$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B33,'MemMon Actual'!K$14:K$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B33,'MemMon Projected'!K$14:K$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B33,'MemMon Actual'!L$14:L$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B33,'MemMon Projected'!L$14:L$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B33,'MemMon Actual'!M$14:M$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B33,'MemMon Projected'!M$14:M$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B33,'MemMon Actual'!N$14:N$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B33,'MemMon Projected'!N$14:N$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B33,'MemMon Actual'!O$14:O$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B33,'MemMon Projected'!O$14:O$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B33,'MemMon Actual'!P$14:P$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B33,'MemMon Projected'!P$14:P$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B33,'MemMon Actual'!Q$14:Q$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B33,'MemMon Projected'!Q$14:Q$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B33,'MemMon Actual'!R$14:R$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B33,'MemMon Projected'!R$14:R$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B33,'MemMon Actual'!S$14:S$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B33,'MemMon Projected'!S$14:S$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B33,'MemMon Actual'!T$14:T$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B33,'MemMon Projected'!T$14:T$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B33,'MemMon Actual'!U$14:U$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B33,'MemMon Projected'!U$14:U$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B33,'MemMon Actual'!V$14:V$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B33,'MemMon Projected'!V$14:V$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B33,'MemMon Actual'!W$14:W$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B33,'MemMon Projected'!W$14:W$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B33,'MemMon Actual'!X$14:X$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B33,'MemMon Projected'!X$14:X$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B33,'MemMon Actual'!Y$14:Y$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B33,'MemMon Projected'!Y$14:Y$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B33,'MemMon Actual'!Z$14:Z$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B33,'MemMon Projected'!Z$14:Z$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B33,'MemMon Actual'!AA$14:AA$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B33,'MemMon Projected'!AA$14:AA$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B33,'MemMon Actual'!AB$14:AB$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B33,'MemMon Projected'!AB$14:AB$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B33,'MemMon Actual'!AC$14:AC$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B33,'MemMon Projected'!AC$14:AC$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B33,'MemMon Actual'!AD$14:AD$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B33,'MemMon Projected'!AD$14:AD$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B33,'MemMon Actual'!AE$14:AE$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B33,'MemMon Projected'!AE$14:AE$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B33,'MemMon Actual'!AF$14:AF$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B33,'MemMon Projected'!AF$14:AF$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B33,'MemMon Actual'!AG$14:AG$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B33,'MemMon Projected'!AG$14:AG$39)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C34,'MEG Def'!$A$55:$B$58,2),\"\")","v":""},null,{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B34,'MemMon Actual'!D$14:D$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B34,'MemMon Projected'!D$14:D$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B34,'MemMon Actual'!E$14:E$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B34,'MemMon Projected'!E$14:E$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B34,'MemMon Actual'!F$14:F$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B34,'MemMon Projected'!F$14:F$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B34,'MemMon Actual'!G$14:G$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B34,'MemMon Projected'!G$14:G$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B34,'MemMon Actual'!H$14:H$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B34,'MemMon Projected'!H$14:H$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B34,'MemMon Actual'!I$14:I$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B34,'MemMon Projected'!I$14:I$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B34,'MemMon Actual'!J$14:J$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B34,'MemMon Projected'!J$14:J$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B34,'MemMon Actual'!K$14:K$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B34,'MemMon Projected'!K$14:K$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B34,'MemMon Actual'!L$14:L$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B34,'MemMon Projected'!L$14:L$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B34,'MemMon Actual'!M$14:M$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B34,'MemMon Projected'!M$14:M$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B34,'MemMon Actual'!N$14:N$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B34,'MemMon Projected'!N$14:N$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B34,'MemMon Actual'!O$14:O$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B34,'MemMon Projected'!O$14:O$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B34,'MemMon Actual'!P$14:P$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B34,'MemMon Projected'!P$14:P$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B34,'MemMon Actual'!Q$14:Q$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B34,'MemMon Projected'!Q$14:Q$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B34,'MemMon Actual'!R$14:R$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B34,'MemMon Projected'!R$14:R$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B34,'MemMon Actual'!S$14:S$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B34,'MemMon Projected'!S$14:S$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B34,'MemMon Actual'!T$14:T$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B34,'MemMon Projected'!T$14:T$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B34,'MemMon Actual'!U$14:U$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B34,'MemMon Projected'!U$14:U$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B34,'MemMon Actual'!V$14:V$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B34,'MemMon Projected'!V$14:V$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B34,'MemMon Actual'!W$14:W$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B34,'MemMon Projected'!W$14:W$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B34,'MemMon Actual'!X$14:X$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B34,'MemMon Projected'!X$14:X$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B34,'MemMon Actual'!Y$14:Y$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B34,'MemMon Projected'!Y$14:Y$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B34,'MemMon Actual'!Z$14:Z$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B34,'MemMon Projected'!Z$14:Z$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B34,'MemMon Actual'!AA$14:AA$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B34,'MemMon Projected'!AA$14:AA$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B34,'MemMon Actual'!AB$14:AB$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B34,'MemMon Projected'!AB$14:AB$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B34,'MemMon Actual'!AC$14:AC$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B34,'MemMon Projected'!AC$14:AC$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B34,'MemMon Actual'!AD$14:AD$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B34,'MemMon Projected'!AD$14:AD$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B34,'MemMon Actual'!AE$14:AE$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B34,'MemMon Projected'!AE$14:AE$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B34,'MemMon Actual'!AF$14:AF$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B34,'MemMon Projected'!AF$14:AF$39)","v":0},{"$f":"SUMIF('MemMon Actual'!$B$14:$B$39,$B34,'MemMon Actual'!AG$14:AG$39)+SUMIF('MemMon Projected'!$B$14:$B$39,$B34,'MemMon Projected'!AG$14:AG$39)","v":0}]

{"sheet":"Summary TC","index":14,"n_rows":277,"n_cols":35,"rows_kept":277,"cut":false,"hidden":false,"merged":[]}
[null,"Budget Neutrality Summary",null,"The Budget Neutrality Reporting Period dropdown menu allows for selection of a specific reporting period, by Demonstration Year. "]
[null,null,null,"By changing these settings, you change the view for which Demonstration Years will be used in calculating Budget Neutrality."]
[null,null,null,"Selecting the ‘Reset to Defaults’ button will reset the Reporting DY values back to the demonstration’s current Period of Performance."]
[null,"Budget Neutrality Reporting Start DY",16]
[null,"Budget Neutrality Reporting End DY",20]
[]
[]
[null,"Actuals + Projected",null,null,null,null,{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$36:$B$38,'Summary TC'!$B5,'MemMon Actual'!F$36:F$38),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$36:$B$38,'Summary TC'!$B5,'MemMon Total'!F$36:F$38),0)","v":0}]
[]
[null,"Without-Waiver Total Expenditures"]
[null,null,null,null,"DEMONSTRATION YEARS (DY)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,{"$f":"'DY Def'!B$5","v":1},{"$f":"'DY Def'!C$5","v":2},{"$f":"'DY Def'!D$5","v":3},{"$f":"'DY Def'!E$5","v":4},{"$f":"'DY Def'!F$5","v":5},{"$f":"'DY Def'!G$5","v":6},{"$f":"'DY Def'!H$5","v":7},{"$f":"'DY Def'!I$5","v":8},{"$f":"'DY Def'!J$5","v":9},{"$f":"'DY Def'!K$5","v":10},{"$f":"'DY Def'!L$5","v":11},{"$f":"'DY Def'!M$5","v":12},{"$f":"'DY Def'!N$5","v":13},{"$f":"'DY Def'!O$5","v":14},{"$f":"'DY Def'!P$5","v":15},{"$f":"'DY Def'!Q$5","v":16},{"$f":"'DY Def'!R$5","v":17},{"$f":"'DY Def'!S$5","v":18},{"$f":"'DY Def'!T$5","v":19},{"$f":"'DY Def'!U$5","v":20},{"$f":"'DY Def'!V$5","v":21},{"$f":"'DY Def'!W$5","v":22},{"$f":"'DY Def'!X$5","v":23},{"$f":"'DY Def'!Y$5","v":24},{"$f":"'DY Def'!Z$5","v":25},{"$f":"'DY Def'!AA$5","v":26},{"$f":"'DY Def'!AB$5","v":27},{"$f":"'DY Def'!AC$5","v":28},{"$f":"'DY Def'!AD$5","v":29},{"$f":"'DY Def'!AE$5","v":30}]
[]
[null,"Medicaid Per Capita "]
[null,{"$f":"IFERROR(VLOOKUP(C15,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,"Total",{"$f":"E16*E17","v":0},{"$f":"F16*F17","v":0},{"$f":"G16*G17","v":0},{"$f":"H16*H17","v":0},{"$f":"I16*I17","v":0},{"$f":"J16*J17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD16*AD17","v":0},{"$f":"AE16*AE17","v":0},{"$f":"AF16*AF17","v":0},{"$f":"AG16*AG17","v":0},{"$f":"AH16*AH17","v":0}]
[null,null,null,"PMPM",{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B15,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B15,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B15,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B15,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B15,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B15,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B15,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B15,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B15,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B15,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B15,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B15,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B15,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B15,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B15,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B15,'WOW PMPM & Agg'!S$10:S$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B15,'WOW PMPM & Agg'!T$10:T$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B15,'WOW PMPM & Agg'!U$10:U$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B15,'WOW PMPM & Agg'!V$10:V$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B15,'WOW PMPM & Agg'!W$10:W$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B15,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B15,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B15,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B15,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B15,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B15,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B15,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B15,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B15,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B15,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,null,null,"Mem-Mon",{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B15,'MemMon Actual'!D$14:D$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B15,'MemMon Total'!D$10:D$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B15,'MemMon Actual'!E$14:E$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B15,'MemMon Total'!E$10:E$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B15,'MemMon Actual'!F$14:F$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B15,'MemMon Total'!F$10:F$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B15,'MemMon Actual'!G$14:G$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B15,'MemMon Total'!G$10:G$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B15,'MemMon Actual'!H$14:H$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B15,'MemMon Total'!H$10:H$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B15,'MemMon Actual'!I$14:I$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B15,'MemMon Total'!I$10:I$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B15,'MemMon Actual'!J$14:J$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B15,'MemMon Total'!J$10:J$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B15,'MemMon Actual'!K$14:K$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B15,'MemMon Total'!K$10:K$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B15,'MemMon Actual'!L$14:L$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B15,'MemMon Total'!L$10:L$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B15,'MemMon Actual'!M$14:M$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B15,'MemMon Total'!M$10:M$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B15,'MemMon Actual'!N$14:N$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B15,'MemMon Total'!N$10:N$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B15,'MemMon Actual'!O$14:O$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B15,'MemMon Total'!O$10:O$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B15,'MemMon Actual'!P$14:P$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B15,'MemMon Total'!P$10:P$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B15,'MemMon Actual'!Q$14:Q$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B15,'MemMon Total'!Q$10:Q$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B15,'MemMon Actual'!R$14:R$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B15,'MemMon Total'!R$10:R$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B15,'MemMon Actual'!S$14:S$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B15,'MemMon Total'!S$10:S$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B15,'MemMon Actual'!T$14:T$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B15,'MemMon Total'!T$10:T$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B15,'MemMon Actual'!U$14:U$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B15,'MemMon Total'!U$10:U$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B15,'MemMon Actual'!V$14:V$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B15,'MemMon Total'!V$10:V$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B15,'MemMon Actual'!W$14:W$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B15,'MemMon Total'!W$10:W$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B15,'MemMon Actual'!X$14:X$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B15,'MemMon Total'!X$10:X$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B15,'MemMon Actual'!Y$14:Y$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B15,'MemMon Total'!Y$10:Y$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B15,'MemMon Actual'!Z$14:Z$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B15,'MemMon Total'!Z$10:Z$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B15,'MemMon Actual'!AA$14:AA$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B15,'MemMon Total'!AA$10:AA$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B15,'MemMon Actual'!AB$14:AB$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B15,'MemMon Total'!AB$10:AB$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B15,'MemMon Actual'!AC$14:AC$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B15,'MemMon Total'!AC$10:AC$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B15,'MemMon Actual'!AD$14:AD$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B15,'MemMon Total'!AD$10:AD$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B15,'MemMon Actual'!AE$14:AE$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B15,'MemMon Total'!AE$10:AE$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B15,'MemMon Actual'!AF$14:AF$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B15,'MemMon Total'!AF$10:AF$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B15,'MemMon Actual'!AG$14:AG$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B15,'MemMon Total'!AG$10:AG$35),0)","v":0}]
[]
[null,{"$f":"IFERROR(VLOOKUP(C19,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,"Total",{"$f":"E20*E21","v":0},{"$f":"F20*F21","v":0},{"$f":"G20*G21","v":0},{"$f":"H20*H21","v":0},{"$f":"I20*I21","v":0},{"$f":"J20*J21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD20*AD21","v":0},{"$f":"AE20*AE21","v":0},{"$f":"AF20*AF21","v":0},{"$f":"AG20*AG21","v":0},{"$f":"AH20*AH21","v":0}]
[null,null,null,"PMPM",{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B19,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B19,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B19,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B19,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B19,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B19,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B19,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B19,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B19,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B19,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B19,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B19,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B19,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B19,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B19,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B19,'WOW PMPM & Agg'!S$10:S$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B19,'WOW PMPM & Agg'!T$10:T$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B19,'WOW PMPM & Agg'!U$10:U$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B19,'WOW PMPM & Agg'!V$10:V$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B19,'WOW PMPM & Agg'!W$10:W$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B19,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B19,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B19,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B19,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B19,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B19,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B19,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B19,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B19,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B19,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,null,null,"Mem-Mon",{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B19,'MemMon Actual'!D$14:D$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B19,'MemMon Total'!D$10:D$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B19,'MemMon Actual'!E$14:E$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B19,'MemMon Total'!E$10:E$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B19,'MemMon Actual'!F$14:F$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B19,'MemMon Total'!F$10:F$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B19,'MemMon Actual'!G$14:G$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B19,'MemMon Total'!G$10:G$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B19,'MemMon Actual'!H$14:H$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B19,'MemMon Total'!H$10:H$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B19,'MemMon Actual'!I$14:I$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B19,'MemMon Total'!I$10:I$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B19,'MemMon Actual'!J$14:J$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B19,'MemMon Total'!J$10:J$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B19,'MemMon Actual'!K$14:K$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B19,'MemMon Total'!K$10:K$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B19,'MemMon Actual'!L$14:L$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B19,'MemMon Total'!L$10:L$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B19,'MemMon Actual'!M$14:M$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B19,'MemMon Total'!M$10:M$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B19,'MemMon Actual'!N$14:N$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B19,'MemMon Total'!N$10:N$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B19,'MemMon Actual'!O$14:O$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B19,'MemMon Total'!O$10:O$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B19,'MemMon Actual'!P$14:P$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B19,'MemMon Total'!P$10:P$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B19,'MemMon Actual'!Q$14:Q$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B19,'MemMon Total'!Q$10:Q$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B19,'MemMon Actual'!R$14:R$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B19,'MemMon Total'!R$10:R$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B19,'MemMon Actual'!S$14:S$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B19,'MemMon Total'!S$10:S$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B19,'MemMon Actual'!T$14:T$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B19,'MemMon Total'!T$10:T$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B19,'MemMon Actual'!U$14:U$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B19,'MemMon Total'!U$10:U$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B19,'MemMon Actual'!V$14:V$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B19,'MemMon Total'!V$10:V$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B19,'MemMon Actual'!W$14:W$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B19,'MemMon Total'!W$10:W$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B19,'MemMon Actual'!X$14:X$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B19,'MemMon Total'!X$10:X$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B19,'MemMon Actual'!Y$14:Y$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B19,'MemMon Total'!Y$10:Y$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B19,'MemMon Actual'!Z$14:Z$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B19,'MemMon Total'!Z$10:Z$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B19,'MemMon Actual'!AA$14:AA$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B19,'MemMon Total'!AA$10:AA$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B19,'MemMon Actual'!AB$14:AB$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B19,'MemMon Total'!AB$10:AB$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B19,'MemMon Actual'!AC$14:AC$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B19,'MemMon Total'!AC$10:AC$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B19,'MemMon Actual'!AD$14:AD$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B19,'MemMon Total'!AD$10:AD$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B19,'MemMon Actual'!AE$14:AE$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B19,'MemMon Total'!AE$10:AE$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B19,'MemMon Actual'!AF$14:AF$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B19,'MemMon Total'!AF$10:AF$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B19,'MemMon Actual'!AG$14:AG$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B19,'MemMon Total'!AG$10:AG$35),0)","v":0}]
[]
[null,{"$f":"IFERROR(VLOOKUP(C23,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,"Total",{"$f":"E24*E25","v":0},{"$f":"F24*F25","v":0},{"$f":"G24*G25","v":0},{"$f":"H24*H25","v":0},{"$f":"I24*I25","v":0},{"$f":"J24*J25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD24*AD25","v":0},{"$f":"AE24*AE25","v":0},{"$f":"AF24*AF25","v":0},{"$f":"AG24*AG25","v":0},{"$f":"AH24*AH25","v":0}]
[null,null,null,"PMPM",{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B23,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B23,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B23,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B23,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B23,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B23,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B23,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B23,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B23,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B23,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B23,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B23,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B23,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B23,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B23,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B23,'WOW PMPM & Agg'!S$10:S$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B23,'WOW PMPM & Agg'!T$10:T$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B23,'WOW PMPM & Agg'!U$10:U$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B23,'WOW PMPM & Agg'!V$10:V$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B23,'WOW PMPM & Agg'!W$10:W$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B23,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B23,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B23,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B23,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B23,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B23,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B23,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B23,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B23,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B23,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,null,null,"Mem-Mon",{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B23,'MemMon Actual'!D$14:D$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B23,'MemMon Total'!D$10:D$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B23,'MemMon Actual'!E$14:E$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B23,'MemMon Total'!E$10:E$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B23,'MemMon Actual'!F$14:F$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B23,'MemMon Total'!F$10:F$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B23,'MemMon Actual'!G$14:G$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B23,'MemMon Total'!G$10:G$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B23,'MemMon Actual'!H$14:H$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B23,'MemMon Total'!H$10:H$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B23,'MemMon Actual'!I$14:I$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B23,'MemMon Total'!I$10:I$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B23,'MemMon Actual'!J$14:J$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B23,'MemMon Total'!J$10:J$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B23,'MemMon Actual'!K$14:K$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B23,'MemMon Total'!K$10:K$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B23,'MemMon Actual'!L$14:L$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B23,'MemMon Total'!L$10:L$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B23,'MemMon Actual'!M$14:M$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B23,'MemMon Total'!M$10:M$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B23,'MemMon Actual'!N$14:N$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B23,'MemMon Total'!N$10:N$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B23,'MemMon Actual'!O$14:O$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B23,'MemMon Total'!O$10:O$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B23,'MemMon Actual'!P$14:P$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B23,'MemMon Total'!P$10:P$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B23,'MemMon Actual'!Q$14:Q$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B23,'MemMon Total'!Q$10:Q$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B23,'MemMon Actual'!R$14:R$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B23,'MemMon Total'!R$10:R$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B23,'MemMon Actual'!S$14:S$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B23,'MemMon Total'!S$10:S$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B23,'MemMon Actual'!T$14:T$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B23,'MemMon Total'!T$10:T$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B23,'MemMon Actual'!U$14:U$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B23,'MemMon Total'!U$10:U$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B23,'MemMon Actual'!V$14:V$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B23,'MemMon Total'!V$10:V$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B23,'MemMon Actual'!W$14:W$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B23,'MemMon Total'!W$10:W$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B23,'MemMon Actual'!X$14:X$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B23,'MemMon Total'!X$10:X$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B23,'MemMon Actual'!Y$14:Y$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B23,'MemMon Total'!Y$10:Y$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B23,'MemMon Actual'!Z$14:Z$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B23,'MemMon Total'!Z$10:Z$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B23,'MemMon Actual'!AA$14:AA$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B23,'MemMon Total'!AA$10:AA$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B23,'MemMon Actual'!AB$14:AB$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B23,'MemMon Total'!AB$10:AB$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B23,'MemMon Actual'!AC$14:AC$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B23,'MemMon Total'!AC$10:AC$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B23,'MemMon Actual'!AD$14:AD$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B23,'MemMon Total'!AD$10:AD$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B23,'MemMon Actual'!AE$14:AE$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B23,'MemMon Total'!AE$10:AE$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B23,'MemMon Actual'!AF$14:AF$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B23,'MemMon Total'!AF$10:AF$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B23,'MemMon Actual'!AG$14:AG$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B23,'MemMon Total'!AG$10:AG$35),0)","v":0}]
[]
[null,{"$f":"IFERROR(VLOOKUP(C27,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,"Total",{"$f":"E28*E29","v":0},{"$f":"F28*F29","v":0},{"$f":"G28*G29","v":0},{"$f":"H28*H29","v":0},{"$f":"I28*I29","v":0},{"$f":"J28*J29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD28*AD29","v":0},{"$f":"AE28*AE29","v":0},{"$f":"AF28*AF29","v":0},{"$f":"AG28*AG29","v":0},{"$f":"AH28*AH29","v":0}]
[null,null,null,"PMPM",{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B27,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B27,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B27,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B27,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B27,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B27,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B27,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B27,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B27,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B27,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B27,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B27,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B27,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B27,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B27,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B27,'WOW PMPM & Agg'!S$10:S$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B27,'WOW PMPM & Agg'!T$10:T$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B27,'WOW PMPM & Agg'!U$10:U$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B27,'WOW PMPM & Agg'!V$10:V$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B27,'WOW PMPM & Agg'!W$10:W$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B27,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B27,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B27,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B27,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B27,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B27,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B27,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B27,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B27,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B27,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,null,null,"Mem-Mon",{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B27,'MemMon Actual'!D$14:D$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B27,'MemMon Total'!D$10:D$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B27,'MemMon Actual'!E$14:E$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B27,'MemMon Total'!E$10:E$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B27,'MemMon Actual'!F$14:F$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B27,'MemMon Total'!F$10:F$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B27,'MemMon Actual'!G$14:G$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B27,'MemMon Total'!G$10:G$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B27,'MemMon Actual'!H$14:H$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B27,'MemMon Total'!H$10:H$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B27,'MemMon Actual'!I$14:I$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B27,'MemMon Total'!I$10:I$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B27,'MemMon Actual'!J$14:J$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B27,'MemMon Total'!J$10:J$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B27,'MemMon Actual'!K$14:K$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B27,'MemMon Total'!K$10:K$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B27,'MemMon Actual'!L$14:L$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B27,'MemMon Total'!L$10:L$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B27,'MemMon Actual'!M$14:M$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B27,'MemMon Total'!M$10:M$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B27,'MemMon Actual'!N$14:N$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B27,'MemMon Total'!N$10:N$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B27,'MemMon Actual'!O$14:O$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B27,'MemMon Total'!O$10:O$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B27,'MemMon Actual'!P$14:P$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B27,'MemMon Total'!P$10:P$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B27,'MemMon Actual'!Q$14:Q$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B27,'MemMon Total'!Q$10:Q$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B27,'MemMon Actual'!R$14:R$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B27,'MemMon Total'!R$10:R$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B27,'MemMon Actual'!S$14:S$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B27,'MemMon Total'!S$10:S$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B27,'MemMon Actual'!T$14:T$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B27,'MemMon Total'!T$10:T$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B27,'MemMon Actual'!U$14:U$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B27,'MemMon Total'!U$10:U$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B27,'MemMon Actual'!V$14:V$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B27,'MemMon Total'!V$10:V$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B27,'MemMon Actual'!W$14:W$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B27,'MemMon Total'!W$10:W$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B27,'MemMon Actual'!X$14:X$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B27,'MemMon Total'!X$10:X$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B27,'MemMon Actual'!Y$14:Y$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B27,'MemMon Total'!Y$10:Y$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B27,'MemMon Actual'!Z$14:Z$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B27,'MemMon Total'!Z$10:Z$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B27,'MemMon Actual'!AA$14:AA$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B27,'MemMon Total'!AA$10:AA$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B27,'MemMon Actual'!AB$14:AB$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B27,'MemMon Total'!AB$10:AB$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B27,'MemMon Actual'!AC$14:AC$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B27,'MemMon Total'!AC$10:AC$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B27,'MemMon Actual'!AD$14:AD$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B27,'MemMon Total'!AD$10:AD$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B27,'MemMon Actual'!AE$14:AE$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B27,'MemMon Total'!AE$10:AE$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B27,'MemMon Actual'!AF$14:AF$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B27,'MemMon Total'!AF$10:AF$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B27,'MemMon Actual'!AG$14:AG$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B27,'MemMon Total'!AG$10:AG$35),0)","v":0}]
[]
[null,{"$f":"IFERROR(VLOOKUP(C31,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,"Total",{"$f":"E32*E33","v":0},{"$f":"F32*F33","v":0},{"$f":"G32*G33","v":0},{"$f":"H32*H33","v":0},{"$f":"I32*I33","v":0},{"$f":"J32*J33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD32*AD33","v":0},{"$f":"AE32*AE33","v":0},{"$f":"AF32*AF33","v":0},{"$f":"AG32*AG33","v":0},{"$f":"AH32*AH33","v":0}]
[null,null,null,"PMPM",{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B31,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B31,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B31,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B31,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B31,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B31,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B31,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B31,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B31,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B31,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B31,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B31,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B31,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B31,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B31,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B31,'WOW PMPM & Agg'!S$10:S$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B31,'WOW PMPM & Agg'!T$10:T$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B31,'WOW PMPM & Agg'!U$10:U$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B31,'WOW PMPM & Agg'!V$10:V$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B31,'WOW PMPM & Agg'!W$10:W$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B31,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B31,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B31,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B31,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B31,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B31,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B31,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B31,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B31,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B31,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,null,null,"Mem-Mon",{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B31,'MemMon Actual'!D$14:D$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B31,'MemMon Total'!D$10:D$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B31,'MemMon Actual'!E$14:E$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B31,'MemMon Total'!E$10:E$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B31,'MemMon Actual'!F$14:F$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B31,'MemMon Total'!F$10:F$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B31,'MemMon Actual'!G$14:G$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B31,'MemMon Total'!G$10:G$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B31,'MemMon Actual'!H$14:H$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B31,'MemMon Total'!H$10:H$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B31,'MemMon Actual'!I$14:I$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B31,'MemMon Total'!I$10:I$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B31,'MemMon Actual'!J$14:J$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B31,'MemMon Total'!J$10:J$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B31,'MemMon Actual'!K$14:K$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B31,'MemMon Total'!K$10:K$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B31,'MemMon Actual'!L$14:L$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B31,'MemMon Total'!L$10:L$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B31,'MemMon Actual'!M$14:M$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B31,'MemMon Total'!M$10:M$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B31,'MemMon Actual'!N$14:N$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B31,'MemMon Total'!N$10:N$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B31,'MemMon Actual'!O$14:O$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B31,'MemMon Total'!O$10:O$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B31,'MemMon Actual'!P$14:P$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B31,'MemMon Total'!P$10:P$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B31,'MemMon Actual'!Q$14:Q$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B31,'MemMon Total'!Q$10:Q$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B31,'MemMon Actual'!R$14:R$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B31,'MemMon Total'!R$10:R$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B31,'MemMon Actual'!S$14:S$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B31,'MemMon Total'!S$10:S$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B31,'MemMon Actual'!T$14:T$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B31,'MemMon Total'!T$10:T$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B31,'MemMon Actual'!U$14:U$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B31,'MemMon Total'!U$10:U$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B31,'MemMon Actual'!V$14:V$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B31,'MemMon Total'!V$10:V$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B31,'MemMon Actual'!W$14:W$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B31,'MemMon Total'!W$10:W$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B31,'MemMon Actual'!X$14:X$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B31,'MemMon Total'!X$10:X$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B31,'MemMon Actual'!Y$14:Y$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B31,'MemMon Total'!Y$10:Y$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B31,'MemMon Actual'!Z$14:Z$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B31,'MemMon Total'!Z$10:Z$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B31,'MemMon Actual'!AA$14:AA$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B31,'MemMon Total'!AA$10:AA$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B31,'MemMon Actual'!AB$14:AB$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B31,'MemMon Total'!AB$10:AB$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B31,'MemMon Actual'!AC$14:AC$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B31,'MemMon Total'!AC$10:AC$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B31,'MemMon Actual'!AD$14:AD$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B31,'MemMon Total'!AD$10:AD$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B31,'MemMon Actual'!AE$14:AE$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B31,'MemMon Total'!AE$10:AE$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B31,'MemMon Actual'!AF$14:AF$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B31,'MemMon Total'!AF$10:AF$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B31,'MemMon Actual'!AG$14:AG$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B31,'MemMon Total'!AG$10:AG$35),0)","v":0}]
[]
[null,"Medicaid Per Capita - WOW only"]
[null,{"$f":"IFERROR(VLOOKUP(C36,'MEG Def'!$A$14:$B$21,2),\"\")","v":"AFDC"},1,"Total",{"$f":"E37*E38","v":0},{"$f":"F37*F38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,551061906.85000002,622519887.07999992,705025037.33999991,827429440.38,864653495.56000006,0,0,0,0,0,{"$f":"AD37*AD38","v":0},{"$f":"AE37*AE38","v":0},{"$f":"AF37*AF38","v":0},{"$f":"AG37*AG38","v":0},{"$f":"AH37*AH38","v":0}]
[null,null,null,"PMPM",{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B36,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B36,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B36,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B36,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B36,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B36,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B36,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B36,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B36,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B36,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B36,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B36,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B36,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B36,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B36,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B36,'WOW PMPM & Agg'!S$10:S$39)","v":632.45000000000005},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B36,'WOW PMPM & Agg'!T$10:T$39)","v":660.92},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B36,'WOW PMPM & Agg'!U$10:U$39)","v":690.66},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B36,'WOW PMPM & Agg'!V$10:V$39)","v":721.74},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B36,'WOW PMPM & Agg'!W$10:W$39)","v":754.21},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B36,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B36,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B36,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B36,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B36,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B36,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B36,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B36,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B36,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B36,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,null,null,"Mem-Mon",{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B36,'MemMon Actual'!D$14:D$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B36,'MemMon Total'!D$10:D$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B36,'MemMon Actual'!E$14:E$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B36,'MemMon Total'!E$10:E$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B36,'MemMon Actual'!F$14:F$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B36,'MemMon Total'!F$10:F$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B36,'MemMon Actual'!G$14:G$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B36,'MemMon Total'!G$10:G$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B36,'MemMon Actual'!H$14:H$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B36,'MemMon Total'!H$10:H$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B36,'MemMon Actual'!I$14:I$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B36,'MemMon Total'!I$10:I$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B36,'MemMon Actual'!J$14:J$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B36,'MemMon Total'!J$10:J$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B36,'MemMon Actual'!K$14:K$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B36,'MemMon Total'!K$10:K$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B36,'MemMon Actual'!L$14:L$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B36,'MemMon Total'!L$10:L$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B36,'MemMon Actual'!M$14:M$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B36,'MemMon Total'!M$10:M$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B36,'MemMon Actual'!N$14:N$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B36,'MemMon Total'!N$10:N$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B36,'MemMon Actual'!O$14:O$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B36,'MemMon Total'!O$10:O$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B36,'MemMon Actual'!P$14:P$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B36,'MemMon Total'!P$10:P$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B36,'MemMon Actual'!Q$14:Q$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B36,'MemMon Total'!Q$10:Q$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B36,'MemMon Actual'!R$14:R$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B36,'MemMon Total'!R$10:R$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B36,'MemMon Actual'!S$14:S$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B36,'MemMon Total'!S$10:S$35),0)","v":871313},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B36,'MemMon Actual'!T$14:T$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B36,'MemMon Total'!T$10:T$35),0)","v":941899},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B36,'MemMon Actual'!U$14:U$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B36,'MemMon Total'!U$10:U$35),0)","v":1020799},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B36,'MemMon Actual'!V$14:V$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B36,'MemMon Total'!V$10:V$35),0)","v":1146437},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B36,'MemMon Actual'!W$14:W$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B36,'MemMon Total'!W$10:W$35),0)","v":1146436},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B36,'MemMon Actual'!X$14:X$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B36,'MemMon Total'!X$10:X$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B36,'MemMon Actual'!Y$14:Y$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B36,'MemMon Total'!Y$10:Y$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B36,'MemMon Actual'!Z$14:Z$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B36,'MemMon Total'!Z$10:Z$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B36,'MemMon Actual'!AA$14:AA$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B36,'MemMon Total'!AA$10:AA$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B36,'MemMon Actual'!AB$14:AB$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B36,'MemMon Total'!AB$10:AB$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B36,'MemMon Actual'!AC$14:AC$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B36,'MemMon Total'!AC$10:AC$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B36,'MemMon Actual'!AD$14:AD$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B36,'MemMon Total'!AD$10:AD$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B36,'MemMon Actual'!AE$14:AE$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B36,'MemMon Total'!AE$10:AE$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B36,'MemMon Actual'!AF$14:AF$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B36,'MemMon Total'!AF$10:AF$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B36,'MemMon Actual'!AG$14:AG$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B36,'MemMon Total'!AG$10:AG$35),0)","v":0}]
[]
[null,{"$f":"IFERROR(VLOOKUP(C40,'MEG Def'!$A$14:$B$21,2),\"\")","v":"PWO"},2,"Total",{"$f":"E41*E42","v":0},{"$f":"F41*F42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,319602171.27999997,295727826.5,282971677.67000002,286251079.14000005,299993824.89999998,0,0,0,0,0,{"$f":"AD41*AD42","v":0},{"$f":"AE41*AE42","v":0},{"$f":"AF41*AF42","v":0},{"$f":"AG41*AG42","v":0},{"$f":"AH41*AH42","v":0}]
[null,null,null,"PMPM",{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B40,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B40,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B40,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B40,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B40,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B40,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B40,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B40,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B40,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B40,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B40,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B40,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B40,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B40,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B40,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B40,'WOW PMPM & Agg'!S$10:S$39)","v":2442.62},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B40,'WOW PMPM & Agg'!T$10:T$39)","v":2559.86},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B40,'WOW PMPM & Agg'!U$10:U$39)","v":2682.73},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B40,'WOW PMPM & Agg'!V$10:V$39)","v":2811.51},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B40,'WOW PMPM & Agg'!W$10:W$39)","v":2946.46},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B40,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B40,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B40,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B40,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B40,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B40,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B40,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B40,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B40,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B40,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,null,null,"Mem-Mon",{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B40,'MemMon Actual'!D$14:D$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B40,'MemMon Total'!D$10:D$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B40,'MemMon Actual'!E$14:E$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B40,'MemMon Total'!E$10:E$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B40,'MemMon Actual'!F$14:F$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B40,'MemMon Total'!F$10:F$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B40,'MemMon Actual'!G$14:G$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B40,'MemMon Total'!G$10:G$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B40,'MemMon Actual'!H$14:H$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B40,'MemMon Total'!H$10:H$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B40,'MemMon Actual'!I$14:I$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B40,'MemMon Total'!I$10:I$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B40,'MemMon Actual'!J$14:J$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B40,'MemMon Total'!J$10:J$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B40,'MemMon Actual'!K$14:K$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B40,'MemMon Total'!K$10:K$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B40,'MemMon Actual'!L$14:L$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B40,'MemMon Total'!L$10:L$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B40,'MemMon Actual'!M$14:M$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B40,'MemMon Total'!M$10:M$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B40,'MemMon Actual'!N$14:N$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B40,'MemMon Total'!N$10:N$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B40,'MemMon Actual'!O$14:O$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B40,'MemMon Total'!O$10:O$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B40,'MemMon Actual'!P$14:P$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B40,'MemMon Total'!P$10:P$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B40,'MemMon Actual'!Q$14:Q$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B40,'MemMon Total'!Q$10:Q$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B40,'MemMon Actual'!R$14:R$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B40,'MemMon Total'!R$10:R$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B40,'MemMon Actual'!S$14:S$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B40,'MemMon Total'!S$10:S$35),0)","v":130844},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B40,'MemMon Actual'!T$14:T$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B40,'MemMon Total'!T$10:T$35),0)","v":115525},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B40,'MemMon Actual'!U$14:U$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B40,'MemMon Total'!U$10:U$35),0)","v":105479},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B40,'MemMon Actual'!V$14:V$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B40,'MemMon Total'!V$10:V$35),0)","v":101814},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B40,'MemMon Actual'!W$14:W$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B40,'MemMon Total'!W$10:W$35),0)","v":101815},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B40,'MemMon Actual'!X$14:X$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B40,'MemMon Total'!X$10:X$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B40,'MemMon Actual'!Y$14:Y$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B40,'MemMon Total'!Y$10:Y$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B40,'MemMon Actual'!Z$14:Z$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B40,'MemMon Total'!Z$10:Z$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B40,'MemMon Actual'!AA$14:AA$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B40,'MemMon Total'!AA$10:AA$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B40,'MemMon Actual'!AB$14:AB$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B40,'MemMon Total'!AB$10:AB$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B40,'MemMon Actual'!AC$14:AC$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B40,'MemMon Total'!AC$10:AC$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B40,'MemMon Actual'!AD$14:AD$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B40,'MemMon Total'!AD$10:AD$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B40,'MemMon Actual'!AE$14:AE$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B40,'MemMon Total'!AE$10:AE$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B40,'MemMon Actual'!AF$14:AF$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B40,'MemMon Total'!AF$10:AF$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B40,'MemMon Actual'!AG$14:AG$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B40,'MemMon Total'!AG$10:AG$35),0)","v":0}]
[]
[null,{"$f":"IFERROR(VLOOKUP(C44,'MEG Def'!$A$14:$B$21,2),\"\")","v":"CMO"},3,"Total",{"$f":"E45*E46","v":0},{"$f":"F45*F46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2862805019.7599998,2893022854.6100001,2993281322.2400002,3295752357.2999997,3421011676.7999997,0,0,0,0,0,{"$f":"AD45*AD46","v":0},{"$f":"AE45*AE46","v":0},{"$f":"AF45*AF46","v":0},{"$f":"AG45*AG46","v":0},{"$f":"AH45*AH46","v":0}]
[null,null,null,"PMPM",{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B44,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B44,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B44,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B44,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B44,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B44,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B44,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B44,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B44,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B44,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B44,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B44,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B44,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B44,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B44,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B44,'WOW PMPM & Agg'!S$10:S$39)","v":893.52},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B44,'WOW PMPM & Agg'!T$10:T$39)","v":927.47},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B44,'WOW PMPM & Agg'!U$10:U$39)","v":962.72},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B44,'WOW PMPM & Agg'!V$10:V$39)","v":999.3},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B44,'WOW PMPM & Agg'!W$10:W$39)","v":1037.28},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B44,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B44,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B44,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B44,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B44,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B44,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B44,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B44,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B44,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B44,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,null,null,"Mem-Mon",{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B44,'MemMon Actual'!D$14:D$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B44,'MemMon Total'!D$10:D$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B44,'MemMon Actual'!E$14:E$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B44,'MemMon Total'!E$10:E$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B44,'MemMon Actual'!F$14:F$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B44,'MemMon Total'!F$10:F$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B44,'MemMon Actual'!G$14:G$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B44,'MemMon Total'!G$10:G$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B44,'MemMon Actual'!H$14:H$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B44,'MemMon Total'!H$10:H$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B44,'MemMon Actual'!I$14:I$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B44,'MemMon Total'!I$10:I$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B44,'MemMon Actual'!J$14:J$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B44,'MemMon Total'!J$10:J$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B44,'MemMon Actual'!K$14:K$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B44,'MemMon Total'!K$10:K$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B44,'MemMon Actual'!L$14:L$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B44,'MemMon Total'!L$10:L$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B44,'MemMon Actual'!M$14:M$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B44,'MemMon Total'!M$10:M$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B44,'MemMon Actual'!N$14:N$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B44,'MemMon Total'!N$10:N$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B44,'MemMon Actual'!O$14:O$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B44,'MemMon Total'!O$10:O$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B44,'MemMon Actual'!P$14:P$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B44,'MemMon Total'!P$10:P$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B44,'MemMon Actual'!Q$14:Q$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B44,'MemMon Total'!Q$10:Q$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B44,'MemMon Actual'!R$14:R$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B44,'MemMon Total'!R$10:R$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B44,'MemMon Actual'!S$14:S$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B44,'MemMon Total'!S$10:S$35),0)","v":3203963},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B44,'MemMon Actual'!T$14:T$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B44,'MemMon Total'!T$10:T$35),0)","v":3119263},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B44,'MemMon Actual'!U$14:U$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B44,'MemMon Total'!U$10:U$35),0)","v":3109192},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B44,'MemMon Actual'!V$14:V$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B44,'MemMon Total'!V$10:V$35),0)","v":3298061},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B44,'MemMon Actual'!W$14:W$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B44,'MemMon Total'!W$10:W$35),0)","v":3298060},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B44,'MemMon Actual'!X$14:X$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B44,'MemMon Total'!X$10:X$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B44,'MemMon Actual'!Y$14:Y$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B44,'MemMon Total'!Y$10:Y$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B44,'MemMon Actual'!Z$14:Z$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B44,'MemMon Total'!Z$10:Z$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B44,'MemMon Actual'!AA$14:AA$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B44,'MemMon Total'!AA$10:AA$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B44,'MemMon Actual'!AB$14:AB$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B44,'MemMon Total'!AB$10:AB$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B44,'MemMon Actual'!AC$14:AC$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B44,'MemMon Total'!AC$10:AC$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B44,'MemMon Actual'!AD$14:AD$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B44,'MemMon Total'!AD$10:AD$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B44,'MemMon Actual'!AE$14:AE$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B44,'MemMon Total'!AE$10:AE$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B44,'MemMon Actual'!AF$14:AF$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B44,'MemMon Total'!AF$10:AF$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B44,'MemMon Actual'!AG$14:AG$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B44,'MemMon Total'!AG$10:AG$35),0)","v":0}]
[]
[null,{"$f":"IFERROR(VLOOKUP(C48,'MEG Def'!$A$14:$B$21,2),\"\")","v":"BCCP"},4,"Total",{"$f":"E49*E50","v":0},{"$f":"F49*F50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,7076956.7000000002,7247849.7000000002,8067511.1000000006,8480684.1600000001,8862311.040000001,0,0,0,0,0,{"$f":"AD49*AD50","v":0},{"$f":"AE49*AE50","v":0},{"$f":"AF49*AF50","v":0},{"$f":"AG49*AG50","v":0},{"$f":"AH49*AH50","v":0}]
[null,null,null,"PMPM",{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B48,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B48,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B48,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B48,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B48,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B48,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B48,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B48,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B48,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B48,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B48,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B48,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B48,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B48,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B48,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B48,'WOW PMPM & Agg'!S$10:S$39)","v":3138.34},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B48,'WOW PMPM & Agg'!T$10:T$39)","v":3279.57},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B48,'WOW PMPM & Agg'!U$10:U$39)","v":3427.15},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B48,'WOW PMPM & Agg'!V$10:V$39)","v":3581.37},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B48,'WOW PMPM & Agg'!W$10:W$39)","v":3742.53},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B48,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B48,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B48,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B48,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B48,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B48,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B48,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B48,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B48,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B48,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,null,null,"Mem-Mon",{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B48,'MemMon Actual'!D$14:D$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B48,'MemMon Total'!D$10:D$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B48,'MemMon Actual'!E$14:E$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B48,'MemMon Total'!E$10:E$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B48,'MemMon Actual'!F$14:F$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B48,'MemMon Total'!F$10:F$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B48,'MemMon Actual'!G$14:G$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B48,'MemMon Total'!G$10:G$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B48,'MemMon Actual'!H$14:H$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B48,'MemMon Total'!H$10:H$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B48,'MemMon Actual'!I$14:I$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B48,'MemMon Total'!I$10:I$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B48,'MemMon Actual'!J$14:J$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B48,'MemMon Total'!J$10:J$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B48,'MemMon Actual'!K$14:K$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B48,'MemMon Total'!K$10:K$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B48,'MemMon Actual'!L$14:L$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B48,'MemMon Total'!L$10:L$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B48,'MemMon Actual'!M$14:M$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B48,'MemMon Total'!M$10:M$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B48,'MemMon Actual'!N$14:N$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B48,'MemMon Total'!N$10:N$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B48,'MemMon Actual'!O$14:O$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B48,'MemMon Total'!O$10:O$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B48,'MemMon Actual'!P$14:P$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B48,'MemMon Total'!P$10:P$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B48,'MemMon Actual'!Q$14:Q$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B48,'MemMon Total'!Q$10:Q$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B48,'MemMon Actual'!R$14:R$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B48,'MemMon Total'!R$10:R$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B48,'MemMon Actual'!S$14:S$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B48,'MemMon Total'!S$10:S$35),0)","v":2255},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B48,'MemMon Actual'!T$14:T$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B48,'MemMon Total'!T$10:T$35),0)","v":2210},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B48,'MemMon Actual'!U$14:U$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B48,'MemMon Total'!U$10:U$35),0)","v":2354},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B48,'MemMon Actual'!V$14:V$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B48,'MemMon Total'!V$10:V$35),0)","v":2368},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B48,'MemMon Actual'!W$14:W$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B48,'MemMon Total'!W$10:W$35),0)","v":2368},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B48,'MemMon Actual'!X$14:X$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B48,'MemMon Total'!X$10:X$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B48,'MemMon Actual'!Y$14:Y$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B48,'MemMon Total'!Y$10:Y$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B48,'MemMon Actual'!Z$14:Z$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B48,'MemMon Total'!Z$10:Z$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B48,'MemMon Actual'!AA$14:AA$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B48,'MemMon Total'!AA$10:AA$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B48,'MemMon Actual'!AB$14:AB$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B48,'MemMon Total'!AB$10:AB$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B48,'MemMon Actual'!AC$14:AC$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B48,'MemMon Total'!AC$10:AC$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B48,'MemMon Actual'!AD$14:AD$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B48,'MemMon Total'!AD$10:AD$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B48,'MemMon Actual'!AE$14:AE$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B48,'MemMon Total'!AE$10:AE$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B48,'MemMon Actual'!AF$14:AF$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B48,'MemMon Total'!AF$10:AF$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B48,'MemMon Actual'!AG$14:AG$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B48,'MemMon Total'!AG$10:AG$35),0)","v":0}]
[]
[null,{"$f":"IFERROR(VLOOKUP(C52,'MEG Def'!$A$14:$B$21,2),\"\")","v":"Old Age Assistance "},5,"Total",{"$f":"E53*E54","v":0},{"$f":"F53*F54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,513560766.12,552859330.79999995,591481575.60000002,976821661.07999992,661432468.61000001,0,0,0,0,0,{"$f":"AD53*AD54","v":0},{"$f":"AE53*AE54","v":0},{"$f":"AF53*AF54","v":0},{"$f":"AG53*AG54","v":0},{"$f":"AH53*AH54","v":0}]
[null,null,null,"PMPM",{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B52,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B52,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B52,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B52,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B52,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B52,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B52,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B52,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B52,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B52,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B52,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B52,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B52,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B52,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B52,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B52,'WOW PMPM & Agg'!S$10:S$39)","v":961.89},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B52,'WOW PMPM & Agg'!T$10:T$39)","v":996.52},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B52,'WOW PMPM & Agg'!U$10:U$39)","v":1032.4000000000001},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B52,'WOW PMPM & Agg'!V$10:V$39)","v":1069.56},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B52,'WOW PMPM & Agg'!W$10:W$39)","v":1108.07},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B52,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B52,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B52,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B52,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B52,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B52,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B52,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B52,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B52,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B52,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,null,null,"Mem-Mon",{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B52,'MemMon Actual'!D$14:D$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B52,'MemMon Total'!D$10:D$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B52,'MemMon Actual'!E$14:E$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B52,'MemMon Total'!E$10:E$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B52,'MemMon Actual'!F$14:F$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B52,'MemMon Total'!F$10:F$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B52,'MemMon Actual'!G$14:G$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B52,'MemMon Total'!G$10:G$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B52,'MemMon Actual'!H$14:H$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B52,'MemMon Total'!H$10:H$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B52,'MemMon Actual'!I$14:I$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B52,'MemMon Total'!I$10:I$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B52,'MemMon Actual'!J$14:J$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B52,'MemMon Total'!J$10:J$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B52,'MemMon Actual'!K$14:K$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B52,'MemMon Total'!K$10:K$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B52,'MemMon Actual'!L$14:L$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B52,'MemMon Total'!L$10:L$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B52,'MemMon Actual'!M$14:M$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B52,'MemMon Total'!M$10:M$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B52,'MemMon Actual'!N$14:N$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B52,'MemMon Total'!N$10:N$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B52,'MemMon Actual'!O$14:O$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B52,'MemMon Total'!O$10:O$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B52,'MemMon Actual'!P$14:P$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B52,'MemMon Total'!P$10:P$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B52,'MemMon Actual'!Q$14:Q$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B52,'MemMon Total'!Q$10:Q$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B52,'MemMon Actual'!R$14:R$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B52,'MemMon Total'!R$10:R$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B52,'MemMon Actual'!S$14:S$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B52,'MemMon Total'!S$10:S$35),0)","v":533908},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B52,'MemMon Actual'!T$14:T$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B52,'MemMon Total'!T$10:T$35),0)","v":554790},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B52,'MemMon Actual'!U$14:U$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B52,'MemMon Total'!U$10:U$35),0)","v":572919},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B52,'MemMon Actual'!V$14:V$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B52,'MemMon Total'!V$10:V$35),0)","v":913293},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B52,'MemMon Actual'!W$14:W$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B52,'MemMon Total'!W$10:W$35),0)","v":596923},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B52,'MemMon Actual'!X$14:X$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B52,'MemMon Total'!X$10:X$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B52,'MemMon Actual'!Y$14:Y$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B52,'MemMon Total'!Y$10:Y$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B52,'MemMon Actual'!Z$14:Z$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B52,'MemMon Total'!Z$10:Z$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B52,'MemMon Actual'!AA$14:AA$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B52,'MemMon Total'!AA$10:AA$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B52,'MemMon Actual'!AB$14:AB$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B52,'MemMon Total'!AB$10:AB$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B52,'MemMon Actual'!AC$14:AC$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B52,'MemMon Total'!AC$10:AC$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B52,'MemMon Actual'!AD$14:AD$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B52,'MemMon Total'!AD$10:AD$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B52,'MemMon Actual'!AE$14:AE$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B52,'MemMon Total'!AE$10:AE$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B52,'MemMon Actual'!AF$14:AF$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B52,'MemMon Total'!AF$10:AF$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B52,'MemMon Actual'!AG$14:AG$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B52,'MemMon Total'!AG$10:AG$35),0)","v":0}]
[]
[null,{"$f":"IFERROR(VLOOKUP(C56,'MEG Def'!$A$14:$B$21,2),\"\")","v":"Aid to Blind/Disabled "},6,"Total",{"$f":"E57*E58","v":0},{"$f":"F57*F58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,3414600086.75,3526539862.8199997,3687725877.5700002,1658451961.0799999,4040579627.77,0,0,0,0,0,{"$f":"AD57*AD58","v":0},{"$f":"AE57*AE58","v":0},{"$f":"AF57*AF58","v":0},{"$f":"AG57*AG58","v":0},{"$f":"AH57*AH58","v":0}]
[null,null,null,"PMPM",{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B56,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B56,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B56,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B56,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B56,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B56,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B56,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B56,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B56,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B56,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B56,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B56,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B56,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B56,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B56,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B56,'WOW PMPM & Agg'!S$10:S$39)","v":3370.75},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B56,'WOW PMPM & Agg'!T$10:T$39)","v":3505.58},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B56,'WOW PMPM & Agg'!U$10:U$39)","v":3645.81},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B56,'WOW PMPM & Agg'!V$10:V$39)","v":3791.64},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B56,'WOW PMPM & Agg'!W$10:W$39)","v":3943.31},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B56,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B56,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B56,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B56,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B56,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B56,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B56,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B56,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B56,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B56,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,null,null,"Mem-Mon",{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B56,'MemMon Actual'!D$14:D$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B56,'MemMon Total'!D$10:D$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B56,'MemMon Actual'!E$14:E$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B56,'MemMon Total'!E$10:E$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B56,'MemMon Actual'!F$14:F$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B56,'MemMon Total'!F$10:F$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B56,'MemMon Actual'!G$14:G$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B56,'MemMon Total'!G$10:G$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B56,'MemMon Actual'!H$14:H$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B56,'MemMon Total'!H$10:H$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B56,'MemMon Actual'!I$14:I$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B56,'MemMon Total'!I$10:I$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B56,'MemMon Actual'!J$14:J$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B56,'MemMon Total'!J$10:J$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B56,'MemMon Actual'!K$14:K$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B56,'MemMon Total'!K$10:K$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B56,'MemMon Actual'!L$14:L$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B56,'MemMon Total'!L$10:L$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B56,'MemMon Actual'!M$14:M$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B56,'MemMon Total'!M$10:M$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B56,'MemMon Actual'!N$14:N$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B56,'MemMon Total'!N$10:N$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B56,'MemMon Actual'!O$14:O$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B56,'MemMon Total'!O$10:O$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B56,'MemMon Actual'!P$14:P$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B56,'MemMon Total'!P$10:P$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B56,'MemMon Actual'!Q$14:Q$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B56,'MemMon Total'!Q$10:Q$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B56,'MemMon Actual'!R$14:R$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B56,'MemMon Total'!R$10:R$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B56,'MemMon Actual'!S$14:S$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B56,'MemMon Total'!S$10:S$35),0)","v":1013009},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B56,'MemMon Actual'!T$14:T$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B56,'MemMon Total'!T$10:T$35),0)","v":1005979},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B56,'MemMon Actual'!U$14:U$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B56,'MemMon Total'!U$10:U$35),0)","v":1011497},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B56,'MemMon Actual'!V$14:V$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B56,'MemMon Total'!V$10:V$35),0)","v":437397},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B56,'MemMon Actual'!W$14:W$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B56,'MemMon Total'!W$10:W$35),0)","v":1024667},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B56,'MemMon Actual'!X$14:X$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B56,'MemMon Total'!X$10:X$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B56,'MemMon Actual'!Y$14:Y$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B56,'MemMon Total'!Y$10:Y$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B56,'MemMon Actual'!Z$14:Z$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B56,'MemMon Total'!Z$10:Z$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B56,'MemMon Actual'!AA$14:AA$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B56,'MemMon Total'!AA$10:AA$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B56,'MemMon Actual'!AB$14:AB$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B56,'MemMon Total'!AB$10:AB$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B56,'MemMon Actual'!AC$14:AC$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B56,'MemMon Total'!AC$10:AC$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B56,'MemMon Actual'!AD$14:AD$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B56,'MemMon Total'!AD$10:AD$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B56,'MemMon Actual'!AE$14:AE$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B56,'MemMon Total'!AE$10:AE$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B56,'MemMon Actual'!AF$14:AF$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B56,'MemMon Total'!AF$10:AF$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B56,'MemMon Actual'!AG$14:AG$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B56,'MemMon Total'!AG$10:AG$35),0)","v":0}]
[]
[null,{"$f":"IFERROR(VLOOKUP(C60,'MEG Def'!$A$14:$B$21,2),\"\")","v":"Foster Children "},7,"Total",{"$f":"E61*E62","v":0},{"$f":"F61*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,273373419.14999998,278467692.54000002,284970755.94,5078725232,305518703.66000003,0,0,0,0,0,{"$f":"AD61*AD62","v":0},{"$f":"AE61*AE62","v":0},{"$f":"AF61*AF62","v":0},{"$f":"AG61*AG62","v":0},{"$f":"AH61*AH62","v":0}]
[null,null,null,"PMPM",{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B60,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B60,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B60,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B60,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B60,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B60,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B60,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B60,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B60,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B60,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B60,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B60,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B60,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B60,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B60,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B60,'WOW PMPM & Agg'!S$10:S$39)","v":1108.3499999999999},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B60,'WOW PMPM & Agg'!T$10:T$39)","v":1150.46},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B60,'WOW PMPM & Agg'!U$10:U$39)","v":1194.18},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B60,'WOW PMPM & Agg'!V$10:V$39)","v":1239.56},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B60,'WOW PMPM & Agg'!W$10:W$39)","v":1286.6600000000001},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B60,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B60,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B60,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B60,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B60,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B60,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B60,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B60,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B60,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B60,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,null,null,"Mem-Mon",{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B60,'MemMon Actual'!D$14:D$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B60,'MemMon Total'!D$10:D$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B60,'MemMon Actual'!E$14:E$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B60,'MemMon Total'!E$10:E$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B60,'MemMon Actual'!F$14:F$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B60,'MemMon Total'!F$10:F$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B60,'MemMon Actual'!G$14:G$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B60,'MemMon Total'!G$10:G$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B60,'MemMon Actual'!H$14:H$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B60,'MemMon Total'!H$10:H$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B60,'MemMon Actual'!I$14:I$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B60,'MemMon Total'!I$10:I$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B60,'MemMon Actual'!J$14:J$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B60,'MemMon Total'!J$10:J$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B60,'MemMon Actual'!K$14:K$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B60,'MemMon Total'!K$10:K$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B60,'MemMon Actual'!L$14:L$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B60,'MemMon Total'!L$10:L$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B60,'MemMon Actual'!M$14:M$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B60,'MemMon Total'!M$10:M$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B60,'MemMon Actual'!N$14:N$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B60,'MemMon Total'!N$10:N$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B60,'MemMon Actual'!O$14:O$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B60,'MemMon Total'!O$10:O$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B60,'MemMon Actual'!P$14:P$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B60,'MemMon Total'!P$10:P$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B60,'MemMon Actual'!Q$14:Q$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B60,'MemMon Total'!Q$10:Q$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B60,'MemMon Actual'!R$14:R$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B60,'MemMon Total'!R$10:R$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B60,'MemMon Actual'!S$14:S$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B60,'MemMon Total'!S$10:S$35),0)","v":246649},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B60,'MemMon Actual'!T$14:T$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B60,'MemMon Total'!T$10:T$35),0)","v":242049},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B60,'MemMon Actual'!U$14:U$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B60,'MemMon Total'!U$10:U$35),0)","v":238633},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B60,'MemMon Actual'!V$14:V$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B60,'MemMon Total'!V$10:V$35),0)","v":4097200},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B60,'MemMon Actual'!W$14:W$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B60,'MemMon Total'!W$10:W$35),0)","v":237451},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B60,'MemMon Actual'!X$14:X$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B60,'MemMon Total'!X$10:X$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B60,'MemMon Actual'!Y$14:Y$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B60,'MemMon Total'!Y$10:Y$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B60,'MemMon Actual'!Z$14:Z$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B60,'MemMon Total'!Z$10:Z$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B60,'MemMon Actual'!AA$14:AA$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B60,'MemMon Total'!AA$10:AA$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B60,'MemMon Actual'!AB$14:AB$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B60,'MemMon Total'!AB$10:AB$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B60,'MemMon Actual'!AC$14:AC$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B60,'MemMon Total'!AC$10:AC$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B60,'MemMon Actual'!AD$14:AD$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B60,'MemMon Total'!AD$10:AD$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B60,'MemMon Actual'!AE$14:AE$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B60,'MemMon Total'!AE$10:AE$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B60,'MemMon Actual'!AF$14:AF$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B60,'MemMon Total'!AF$10:AF$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B60,'MemMon Actual'!AG$14:AG$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B60,'MemMon Total'!AG$10:AG$35),0)","v":0}]
[]
[null,{"$f":"IFERROR(VLOOKUP(C64,'MEG Def'!$A$14:$B$21,2),\"\")","v":"New ACA Adults "},8,"Total",{"$f":"E65*E66","v":0},{"$f":"F65*F66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2874540105.5799999,3018779251.6500001,3253079593.2599998,1308632613,4217975469.7400002,0,0,0,0,0,{"$f":"AD65*AD66","v":0},{"$f":"AE65*AE66","v":0},{"$f":"AF65*AF66","v":0},{"$f":"AG65*AG66","v":0},{"$f":"AH65*AH66","v":0}]
[null,null,null,"PMPM",{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B64,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B64,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B64,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B64,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B64,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B64,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B64,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B64,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B64,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B64,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B64,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B64,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B64,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B64,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B64,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B64,'WOW PMPM & Agg'!S$10:S$39)","v":671.77},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B64,'WOW PMPM & Agg'!T$10:T$39)","v":700.65},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B64,'WOW PMPM & Agg'!U$10:U$39)","v":730.78},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B64,'WOW PMPM & Agg'!V$10:V$39)","v":762.2},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B64,'WOW PMPM & Agg'!W$10:W$39)","v":794.98},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B64,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B64,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B64,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B64,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B64,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B64,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B64,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B64,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B64,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B64,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,null,null,"Mem-Mon",{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B64,'MemMon Actual'!D$14:D$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B64,'MemMon Total'!D$10:D$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B64,'MemMon Actual'!E$14:E$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B64,'MemMon Total'!E$10:E$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B64,'MemMon Actual'!F$14:F$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B64,'MemMon Total'!F$10:F$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B64,'MemMon Actual'!G$14:G$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B64,'MemMon Total'!G$10:G$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B64,'MemMon Actual'!H$14:H$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B64,'MemMon Total'!H$10:H$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B64,'MemMon Actual'!I$14:I$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B64,'MemMon Total'!I$10:I$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B64,'MemMon Actual'!J$14:J$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B64,'MemMon Total'!J$10:J$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B64,'MemMon Actual'!K$14:K$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B64,'MemMon Total'!K$10:K$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B64,'MemMon Actual'!L$14:L$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B64,'MemMon Total'!L$10:L$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B64,'MemMon Actual'!M$14:M$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B64,'MemMon Total'!M$10:M$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B64,'MemMon Actual'!N$14:N$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B64,'MemMon Total'!N$10:N$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B64,'MemMon Actual'!O$14:O$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B64,'MemMon Total'!O$10:O$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B64,'MemMon Actual'!P$14:P$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B64,'MemMon Total'!P$10:P$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B64,'MemMon Actual'!Q$14:Q$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B64,'MemMon Total'!Q$10:Q$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B64,'MemMon Actual'!R$14:R$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B64,'MemMon Total'!R$10:R$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B64,'MemMon Actual'!S$14:S$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B64,'MemMon Total'!S$10:S$35),0)","v":4279054},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B64,'MemMon Actual'!T$14:T$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B64,'MemMon Total'!T$10:T$35),0)","v":4308541},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B64,'MemMon Actual'!U$14:U$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B64,'MemMon Total'!U$10:U$35),0)","v":4451517},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B64,'MemMon Actual'!V$14:V$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B64,'MemMon Total'!V$10:V$35),0)","v":1716915},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B64,'MemMon Actual'!W$14:W$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B64,'MemMon Total'!W$10:W$35),0)","v":5305763},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B64,'MemMon Actual'!X$14:X$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B64,'MemMon Total'!X$10:X$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B64,'MemMon Actual'!Y$14:Y$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B64,'MemMon Total'!Y$10:Y$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B64,'MemMon Actual'!Z$14:Z$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B64,'MemMon Total'!Z$10:Z$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B64,'MemMon Actual'!AA$14:AA$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B64,'MemMon Total'!AA$10:AA$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B64,'MemMon Actual'!AB$14:AB$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B64,'MemMon Total'!AB$10:AB$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B64,'MemMon Actual'!AC$14:AC$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B64,'MemMon Total'!AC$10:AC$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B64,'MemMon Actual'!AD$14:AD$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B64,'MemMon Total'!AD$10:AD$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B64,'MemMon Actual'!AE$14:AE$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B64,'MemMon Total'!AE$10:AE$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B64,'MemMon Actual'!AF$14:AF$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B64,'MemMon Total'!AF$10:AF$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B64,'MemMon Actual'!AG$14:AG$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B64,'MemMon Total'!AG$10:AG$35),0)","v":0}]
[]
[null,"Medicaid Aggregate"]
[null,{"$f":"IFERROR(VLOOKUP(C69,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,{"$f":"IF($C69<>0,\"Total\",\"\")","v":""},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>E$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!D$10:D$39),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!D$10:D$39)*0.25),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!D$10:D$39)*0.5),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!D$10:D$39)*0.75),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!D$10:D$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!D$10:D$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>F$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!E$10:E$39),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!E$10:E$39)*0.25),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!E$10:E$39)*0.5),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!E$10:E$39)*0.75),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!E$10:E$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!E$10:E$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>G$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!F$10:F$39),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!F$10:F$39)*0.25),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!F$10:F$39)*0.5),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!F$10:F$39)*0.75),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!F$10:F$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!F$10:F$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>H$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!G$10:G$39),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!G$10:G$39)*0.25),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!G$10:G$39)*0.5),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!G$10:G$39)*0.75),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!G$10:G$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!G$10:G$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>I$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!H$10:H$39),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!H$10:H$39)*0.25),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!H$10:H$39)*0.5),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!H$10:H$39)*0.75),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!H$10:H$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!H$10:H$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>J$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!I$10:I$39),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!I$10:I$39)*0.25),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!I$10:I$39)*0.5),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!I$10:I$39)*0.75),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!I$10:I$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!I$10:I$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>K$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!J$10:J$39),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!J$10:J$39)*0.25),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!J$10:J$39)*0.5),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!J$10:J$39)*0.75),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!J$10:J$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!J$10:J$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>L$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!K$10:K$39),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!K$10:K$39)*0.25),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!K$10:K$39)*0.5),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!K$10:K$39)*0.75),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!K$10:K$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!K$10:K$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>M$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!L$10:L$39),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!L$10:L$39)*0.25),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!L$10:L$39)*0.5),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!L$10:L$39)*0.75),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!L$10:L$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!L$10:L$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>N$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!M$10:M$39),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!M$10:M$39)*0.25),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!M$10:M$39)*0.5),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!M$10:M$39)*0.75),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!M$10:M$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!M$10:M$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>O$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!N$10:N$39),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!N$10:N$39)*0.25),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!N$10:N$39)*0.5),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!N$10:N$39)*0.75),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!N$10:N$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!N$10:N$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>P$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!O$10:O$39),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!O$10:O$39)*0.25),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!O$10:O$39)*0.5),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!O$10:O$39)*0.75),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!O$10:O$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!O$10:O$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Q$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!P$10:P$39),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!P$10:P$39)*0.25),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!P$10:P$39)*0.5),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!P$10:P$39)*0.75),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!P$10:P$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!P$10:P$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>R$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!Q$10:Q$39),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!Q$10:Q$39)*0.25),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!Q$10:Q$39)*0.5),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!Q$10:Q$39)*0.75),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!Q$10:Q$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!Q$10:Q$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>S$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!R$10:R$39),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!R$10:R$39)*0.25),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!R$10:R$39)*0.5),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!R$10:R$39)*0.75),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!R$10:R$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!R$10:R$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>T$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!S$10:S$39),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!S$10:S$39)*0.25),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!S$10:S$39)*0.5),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!S$10:S$39)*0.75),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!S$10:S$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!S$10:S$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>U$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!T$10:T$39),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!T$10:T$39)*0.25),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!T$10:T$39)*0.5),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!T$10:T$39)*0.75),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!T$10:T$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!T$10:T$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>V$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!U$10:U$39),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!U$10:U$39)*0.25),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!U$10:U$39)*0.5),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!U$10:U$39)*0.75),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!U$10:U$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!U$10:U$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>W$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!V$10:V$39),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!V$10:V$39)*0.25),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!V$10:V$39)*0.5),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!V$10:V$39)*0.75),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!V$10:V$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!V$10:V$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>X$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!W$10:W$39),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!W$10:W$39)*0.25),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!W$10:W$39)*0.5),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!W$10:W$39)*0.75),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!W$10:W$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!W$10:W$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Y$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!X$10:X$39),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!X$10:X$39)*0.25),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!X$10:X$39)*0.5),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!X$10:X$39)*0.75),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!X$10:X$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!X$10:X$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Z$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!Y$10:Y$39),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!Y$10:Y$39)*0.25),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!Y$10:Y$39)*0.5),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!Y$10:Y$39)*0.75),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!Y$10:Y$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!Y$10:Y$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AA$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!Z$10:Z$39),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!Z$10:Z$39)*0.25),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!Z$10:Z$39)*0.5),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!Z$10:Z$39)*0.75),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!Z$10:Z$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!Z$10:Z$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AB$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AA$10:AA$39),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AA$10:AA$39)*0.25),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AA$10:AA$39)*0.5),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AA$10:AA$39)*0.75),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AA$10:AA$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AA$10:AA$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AC$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AB$10:AB$39),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AB$10:AB$39)*0.25),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AB$10:AB$39)*0.5),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AB$10:AB$39)*0.75),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AB$10:AB$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AB$10:AB$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AD$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AC$10:AC$39),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AC$10:AC$39)*0.25),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AC$10:AC$39)*0.5),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AC$10:AC$39)*0.75),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AC$10:AC$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AC$10:AC$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AE$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AD$10:AD$39),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AD$10:AD$39)*0.25),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AD$10:AD$39)*0.5),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AD$10:AD$39)*0.75),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AD$10:AD$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AD$10:AD$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AF$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AE$10:AE$39),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AE$10:AE$39)*0.25),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AE$10:AE$39)*0.5),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AE$10:AE$39)*0.75),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AE$10:AE$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AE$10:AE$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AG$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AF$10:AF$39),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AF$10:AF$39)*0.25),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AF$10:AF$39)*0.5),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AF$10:AF$39)*0.75),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AF$10:AF$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AF$10:AF$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AH$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AG$10:AG$39),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AG$10:AG$39)*0.25),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AG$10:AG$39)*0.5),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AG$10:AG$39)*0.75),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AG$10:AG$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B69,'WOW PMPM & Agg'!AG$10:AG$39))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C70,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,{"$f":"IF($C70<>0,\"Total\",\"\")","v":""},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>E$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!D$10:D$39),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!D$10:D$39)*0.25),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!D$10:D$39)*0.5),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!D$10:D$39)*0.75),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!D$10:D$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!D$10:D$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>F$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!E$10:E$39),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!E$10:E$39)*0.25),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!E$10:E$39)*0.5),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!E$10:E$39)*0.75),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!E$10:E$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!E$10:E$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>G$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!F$10:F$39),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!F$10:F$39)*0.25),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!F$10:F$39)*0.5),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!F$10:F$39)*0.75),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!F$10:F$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!F$10:F$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>H$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!G$10:G$39),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!G$10:G$39)*0.25),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!G$10:G$39)*0.5),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!G$10:G$39)*0.75),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!G$10:G$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!G$10:G$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>I$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!H$10:H$39),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!H$10:H$39)*0.25),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!H$10:H$39)*0.5),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!H$10:H$39)*0.75),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!H$10:H$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!H$10:H$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>J$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!I$10:I$39),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!I$10:I$39)*0.25),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!I$10:I$39)*0.5),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!I$10:I$39)*0.75),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!I$10:I$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!I$10:I$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>K$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!J$10:J$39),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!J$10:J$39)*0.25),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!J$10:J$39)*0.5),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!J$10:J$39)*0.75),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!J$10:J$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!J$10:J$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>L$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!K$10:K$39),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!K$10:K$39)*0.25),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!K$10:K$39)*0.5),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!K$10:K$39)*0.75),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!K$10:K$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!K$10:K$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>M$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!L$10:L$39),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!L$10:L$39)*0.25),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!L$10:L$39)*0.5),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!L$10:L$39)*0.75),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!L$10:L$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!L$10:L$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>N$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!M$10:M$39),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!M$10:M$39)*0.25),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!M$10:M$39)*0.5),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!M$10:M$39)*0.75),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!M$10:M$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!M$10:M$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>O$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!N$10:N$39),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!N$10:N$39)*0.25),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!N$10:N$39)*0.5),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!N$10:N$39)*0.75),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!N$10:N$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!N$10:N$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>P$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!O$10:O$39),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!O$10:O$39)*0.25),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!O$10:O$39)*0.5),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!O$10:O$39)*0.75),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!O$10:O$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!O$10:O$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Q$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!P$10:P$39),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!P$10:P$39)*0.25),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!P$10:P$39)*0.5),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!P$10:P$39)*0.75),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!P$10:P$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!P$10:P$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>R$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!Q$10:Q$39),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!Q$10:Q$39)*0.25),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!Q$10:Q$39)*0.5),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!Q$10:Q$39)*0.75),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!Q$10:Q$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!Q$10:Q$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>S$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!R$10:R$39),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!R$10:R$39)*0.25),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!R$10:R$39)*0.5),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!R$10:R$39)*0.75),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!R$10:R$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!R$10:R$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>T$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!S$10:S$39),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!S$10:S$39)*0.25),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!S$10:S$39)*0.5),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!S$10:S$39)*0.75),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!S$10:S$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!S$10:S$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>U$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!T$10:T$39),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!T$10:T$39)*0.25),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!T$10:T$39)*0.5),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!T$10:T$39)*0.75),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!T$10:T$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!T$10:T$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>V$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!U$10:U$39),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!U$10:U$39)*0.25),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!U$10:U$39)*0.5),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!U$10:U$39)*0.75),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!U$10:U$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!U$10:U$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>W$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!V$10:V$39),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!V$10:V$39)*0.25),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!V$10:V$39)*0.5),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!V$10:V$39)*0.75),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!V$10:V$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!V$10:V$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>X$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!W$10:W$39),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!W$10:W$39)*0.25),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!W$10:W$39)*0.5),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!W$10:W$39)*0.75),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!W$10:W$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!W$10:W$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Y$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!X$10:X$39),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!X$10:X$39)*0.25),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!X$10:X$39)*0.5),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!X$10:X$39)*0.75),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!X$10:X$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!X$10:X$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Z$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!Y$10:Y$39),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!Y$10:Y$39)*0.25),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!Y$10:Y$39)*0.5),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!Y$10:Y$39)*0.75),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!Y$10:Y$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!Y$10:Y$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AA$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!Z$10:Z$39),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!Z$10:Z$39)*0.25),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!Z$10:Z$39)*0.5),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!Z$10:Z$39)*0.75),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!Z$10:Z$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!Z$10:Z$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AB$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AA$10:AA$39),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AA$10:AA$39)*0.25),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AA$10:AA$39)*0.5),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AA$10:AA$39)*0.75),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AA$10:AA$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AA$10:AA$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AC$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AB$10:AB$39),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AB$10:AB$39)*0.25),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AB$10:AB$39)*0.5),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AB$10:AB$39)*0.75),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AB$10:AB$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AB$10:AB$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AD$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AC$10:AC$39),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AC$10:AC$39)*0.25),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AC$10:AC$39)*0.5),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AC$10:AC$39)*0.75),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AC$10:AC$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AC$10:AC$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AE$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AD$10:AD$39),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AD$10:AD$39)*0.25),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AD$10:AD$39)*0.5),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AD$10:AD$39)*0.75),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AD$10:AD$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AD$10:AD$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AF$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AE$10:AE$39),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AE$10:AE$39)*0.25),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AE$10:AE$39)*0.5),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AE$10:AE$39)*0.75),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AE$10:AE$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AE$10:AE$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AG$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AF$10:AF$39),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AF$10:AF$39)*0.25),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AF$10:AF$39)*0.5),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AF$10:AF$39)*0.75),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AF$10:AF$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AF$10:AF$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AH$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AG$10:AG$39),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AG$10:AG$39)*0.25),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AG$10:AG$39)*0.5),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AG$10:AG$39)*0.75),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AG$10:AG$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B70,'WOW PMPM & Agg'!AG$10:AG$39))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C71,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,{"$f":"IF($C71<>0,\"Total\",\"\")","v":""},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>E$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!D$10:D$39),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!D$10:D$39)*0.25),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!D$10:D$39)*0.5),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!D$10:D$39)*0.75),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!D$10:D$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!D$10:D$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>F$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!E$10:E$39),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!E$10:E$39)*0.25),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!E$10:E$39)*0.5),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!E$10:E$39)*0.75),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!E$10:E$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!E$10:E$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>G$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!F$10:F$39),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!F$10:F$39)*0.25),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!F$10:F$39)*0.5),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!F$10:F$39)*0.75),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!F$10:F$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!F$10:F$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>H$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!G$10:G$39),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!G$10:G$39)*0.25),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!G$10:G$39)*0.5),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!G$10:G$39)*0.75),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!G$10:G$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!G$10:G$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>I$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!H$10:H$39),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!H$10:H$39)*0.25),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!H$10:H$39)*0.5),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!H$10:H$39)*0.75),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!H$10:H$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!H$10:H$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>J$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!I$10:I$39),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!I$10:I$39)*0.25),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!I$10:I$39)*0.5),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!I$10:I$39)*0.75),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!I$10:I$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!I$10:I$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>K$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!J$10:J$39),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!J$10:J$39)*0.25),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!J$10:J$39)*0.5),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!J$10:J$39)*0.75),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!J$10:J$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!J$10:J$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>L$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!K$10:K$39),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!K$10:K$39)*0.25),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!K$10:K$39)*0.5),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!K$10:K$39)*0.75),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!K$10:K$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!K$10:K$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>M$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!L$10:L$39),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!L$10:L$39)*0.25),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!L$10:L$39)*0.5),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!L$10:L$39)*0.75),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!L$10:L$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!L$10:L$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>N$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!M$10:M$39),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!M$10:M$39)*0.25),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!M$10:M$39)*0.5),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!M$10:M$39)*0.75),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!M$10:M$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!M$10:M$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>O$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!N$10:N$39),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!N$10:N$39)*0.25),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!N$10:N$39)*0.5),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!N$10:N$39)*0.75),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!N$10:N$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!N$10:N$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>P$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!O$10:O$39),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!O$10:O$39)*0.25),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!O$10:O$39)*0.5),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!O$10:O$39)*0.75),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!O$10:O$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!O$10:O$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Q$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!P$10:P$39),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!P$10:P$39)*0.25),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!P$10:P$39)*0.5),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!P$10:P$39)*0.75),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!P$10:P$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!P$10:P$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>R$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!Q$10:Q$39),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!Q$10:Q$39)*0.25),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!Q$10:Q$39)*0.5),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!Q$10:Q$39)*0.75),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!Q$10:Q$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!Q$10:Q$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>S$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!R$10:R$39),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!R$10:R$39)*0.25),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!R$10:R$39)*0.5),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!R$10:R$39)*0.75),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!R$10:R$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!R$10:R$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>T$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!S$10:S$39),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!S$10:S$39)*0.25),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!S$10:S$39)*0.5),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!S$10:S$39)*0.75),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!S$10:S$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!S$10:S$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>U$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!T$10:T$39),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!T$10:T$39)*0.25),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!T$10:T$39)*0.5),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!T$10:T$39)*0.75),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!T$10:T$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!T$10:T$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>V$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!U$10:U$39),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!U$10:U$39)*0.25),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!U$10:U$39)*0.5),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!U$10:U$39)*0.75),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!U$10:U$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!U$10:U$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>W$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!V$10:V$39),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!V$10:V$39)*0.25),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!V$10:V$39)*0.5),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!V$10:V$39)*0.75),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!V$10:V$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!V$10:V$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>X$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!W$10:W$39),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!W$10:W$39)*0.25),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!W$10:W$39)*0.5),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!W$10:W$39)*0.75),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!W$10:W$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!W$10:W$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Y$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!X$10:X$39),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!X$10:X$39)*0.25),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!X$10:X$39)*0.5),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!X$10:X$39)*0.75),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!X$10:X$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!X$10:X$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Z$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!Y$10:Y$39),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!Y$10:Y$39)*0.25),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!Y$10:Y$39)*0.5),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!Y$10:Y$39)*0.75),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!Y$10:Y$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!Y$10:Y$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AA$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!Z$10:Z$39),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!Z$10:Z$39)*0.25),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!Z$10:Z$39)*0.5),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!Z$10:Z$39)*0.75),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!Z$10:Z$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!Z$10:Z$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AB$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AA$10:AA$39),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AA$10:AA$39)*0.25),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AA$10:AA$39)*0.5),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AA$10:AA$39)*0.75),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AA$10:AA$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AA$10:AA$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AC$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AB$10:AB$39),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AB$10:AB$39)*0.25),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AB$10:AB$39)*0.5),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AB$10:AB$39)*0.75),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AB$10:AB$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AB$10:AB$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AD$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AC$10:AC$39),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AC$10:AC$39)*0.25),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AC$10:AC$39)*0.5),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AC$10:AC$39)*0.75),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AC$10:AC$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AC$10:AC$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AE$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AD$10:AD$39),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AD$10:AD$39)*0.25),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AD$10:AD$39)*0.5),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AD$10:AD$39)*0.75),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AD$10:AD$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AD$10:AD$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AF$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AE$10:AE$39),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AE$10:AE$39)*0.25),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AE$10:AE$39)*0.5),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AE$10:AE$39)*0.75),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AE$10:AE$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AE$10:AE$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AG$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AF$10:AF$39),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AF$10:AF$39)*0.25),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AF$10:AF$39)*0.5),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AF$10:AF$39)*0.75),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AF$10:AF$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AF$10:AF$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AH$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AG$10:AG$39),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AG$10:AG$39)*0.25),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AG$10:AG$39)*0.5),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AG$10:AG$39)*0.75),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AG$10:AG$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B71,'WOW PMPM & Agg'!AG$10:AG$39))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C72,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,{"$f":"IF($C72<>0,\"Total\",\"\")","v":""},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>E$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!D$10:D$39),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!D$10:D$39)*0.25),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!D$10:D$39)*0.5),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!D$10:D$39)*0.75),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!D$10:D$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!D$10:D$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>F$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!E$10:E$39),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!E$10:E$39)*0.25),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!E$10:E$39)*0.5),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!E$10:E$39)*0.75),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!E$10:E$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!E$10:E$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>G$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!F$10:F$39),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!F$10:F$39)*0.25),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!F$10:F$39)*0.5),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!F$10:F$39)*0.75),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!F$10:F$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!F$10:F$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>H$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!G$10:G$39),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!G$10:G$39)*0.25),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!G$10:G$39)*0.5),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!G$10:G$39)*0.75),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!G$10:G$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!G$10:G$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>I$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!H$10:H$39),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!H$10:H$39)*0.25),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!H$10:H$39)*0.5),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!H$10:H$39)*0.75),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!H$10:H$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!H$10:H$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>J$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!I$10:I$39),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!I$10:I$39)*0.25),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!I$10:I$39)*0.5),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!I$10:I$39)*0.75),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!I$10:I$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!I$10:I$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>K$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!J$10:J$39),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!J$10:J$39)*0.25),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!J$10:J$39)*0.5),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!J$10:J$39)*0.75),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!J$10:J$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!J$10:J$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>L$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!K$10:K$39),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!K$10:K$39)*0.25),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!K$10:K$39)*0.5),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!K$10:K$39)*0.75),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!K$10:K$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!K$10:K$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>M$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!L$10:L$39),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!L$10:L$39)*0.25),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!L$10:L$39)*0.5),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!L$10:L$39)*0.75),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!L$10:L$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!L$10:L$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>N$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!M$10:M$39),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!M$10:M$39)*0.25),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!M$10:M$39)*0.5),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!M$10:M$39)*0.75),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!M$10:M$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!M$10:M$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>O$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!N$10:N$39),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!N$10:N$39)*0.25),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!N$10:N$39)*0.5),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!N$10:N$39)*0.75),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!N$10:N$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!N$10:N$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>P$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!O$10:O$39),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!O$10:O$39)*0.25),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!O$10:O$39)*0.5),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!O$10:O$39)*0.75),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!O$10:O$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!O$10:O$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Q$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!P$10:P$39),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!P$10:P$39)*0.25),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!P$10:P$39)*0.5),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!P$10:P$39)*0.75),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!P$10:P$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!P$10:P$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>R$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!Q$10:Q$39),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!Q$10:Q$39)*0.25),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!Q$10:Q$39)*0.5),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!Q$10:Q$39)*0.75),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!Q$10:Q$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!Q$10:Q$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>S$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!R$10:R$39),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!R$10:R$39)*0.25),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!R$10:R$39)*0.5),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!R$10:R$39)*0.75),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!R$10:R$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!R$10:R$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>T$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!S$10:S$39),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!S$10:S$39)*0.25),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!S$10:S$39)*0.5),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!S$10:S$39)*0.75),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!S$10:S$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!S$10:S$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>U$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!T$10:T$39),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!T$10:T$39)*0.25),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!T$10:T$39)*0.5),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!T$10:T$39)*0.75),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!T$10:T$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!T$10:T$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>V$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!U$10:U$39),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!U$10:U$39)*0.25),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!U$10:U$39)*0.5),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!U$10:U$39)*0.75),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!U$10:U$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!U$10:U$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>W$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!V$10:V$39),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!V$10:V$39)*0.25),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!V$10:V$39)*0.5),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!V$10:V$39)*0.75),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!V$10:V$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!V$10:V$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>X$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!W$10:W$39),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!W$10:W$39)*0.25),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!W$10:W$39)*0.5),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!W$10:W$39)*0.75),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!W$10:W$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!W$10:W$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Y$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!X$10:X$39),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!X$10:X$39)*0.25),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!X$10:X$39)*0.5),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!X$10:X$39)*0.75),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!X$10:X$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!X$10:X$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Z$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!Y$10:Y$39),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!Y$10:Y$39)*0.25),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!Y$10:Y$39)*0.5),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!Y$10:Y$39)*0.75),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!Y$10:Y$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!Y$10:Y$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AA$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!Z$10:Z$39),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!Z$10:Z$39)*0.25),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!Z$10:Z$39)*0.5),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!Z$10:Z$39)*0.75),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!Z$10:Z$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!Z$10:Z$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AB$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AA$10:AA$39),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AA$10:AA$39)*0.25),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AA$10:AA$39)*0.5),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AA$10:AA$39)*0.75),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AA$10:AA$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AA$10:AA$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AC$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AB$10:AB$39),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AB$10:AB$39)*0.25),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AB$10:AB$39)*0.5),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AB$10:AB$39)*0.75),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AB$10:AB$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AB$10:AB$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AD$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AC$10:AC$39),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AC$10:AC$39)*0.25),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AC$10:AC$39)*0.5),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AC$10:AC$39)*0.75),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AC$10:AC$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AC$10:AC$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AE$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AD$10:AD$39),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AD$10:AD$39)*0.25),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AD$10:AD$39)*0.5),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AD$10:AD$39)*0.75),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AD$10:AD$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AD$10:AD$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AF$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AE$10:AE$39),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AE$10:AE$39)*0.25),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AE$10:AE$39)*0.5),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AE$10:AE$39)*0.75),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AE$10:AE$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AE$10:AE$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AG$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AF$10:AF$39),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AF$10:AF$39)*0.25),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AF$10:AF$39)*0.5),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AF$10:AF$39)*0.75),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AF$10:AF$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AF$10:AF$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AH$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AG$10:AG$39),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AG$10:AG$39)*0.25),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AG$10:AG$39)*0.5),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AG$10:AG$39)*0.75),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AG$10:AG$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B72,'WOW PMPM & Agg'!AG$10:AG$39))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C73,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,{"$f":"IF($C73<>0,\"Total\",\"\")","v":""},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>E$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!D$10:D$39),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!D$10:D$39)*0.25),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!D$10:D$39)*0.5),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!D$10:D$39)*0.75),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!D$10:D$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!D$10:D$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>F$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!E$10:E$39),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!E$10:E$39)*0.25),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!E$10:E$39)*0.5),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!E$10:E$39)*0.75),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!E$10:E$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!E$10:E$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>G$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!F$10:F$39),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!F$10:F$39)*0.25),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!F$10:F$39)*0.5),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!F$10:F$39)*0.75),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!F$10:F$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!F$10:F$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>H$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!G$10:G$39),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!G$10:G$39)*0.25),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!G$10:G$39)*0.5),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!G$10:G$39)*0.75),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!G$10:G$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!G$10:G$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>I$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!H$10:H$39),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!H$10:H$39)*0.25),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!H$10:H$39)*0.5),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!H$10:H$39)*0.75),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!H$10:H$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!H$10:H$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>J$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!I$10:I$39),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!I$10:I$39)*0.25),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!I$10:I$39)*0.5),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!I$10:I$39)*0.75),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!I$10:I$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!I$10:I$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>K$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!J$10:J$39),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!J$10:J$39)*0.25),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!J$10:J$39)*0.5),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!J$10:J$39)*0.75),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!J$10:J$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!J$10:J$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>L$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!K$10:K$39),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!K$10:K$39)*0.25),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!K$10:K$39)*0.5),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!K$10:K$39)*0.75),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!K$10:K$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!K$10:K$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>M$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!L$10:L$39),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!L$10:L$39)*0.25),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!L$10:L$39)*0.5),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!L$10:L$39)*0.75),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!L$10:L$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!L$10:L$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>N$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!M$10:M$39),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!M$10:M$39)*0.25),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!M$10:M$39)*0.5),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!M$10:M$39)*0.75),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!M$10:M$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!M$10:M$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>O$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!N$10:N$39),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!N$10:N$39)*0.25),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!N$10:N$39)*0.5),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!N$10:N$39)*0.75),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!N$10:N$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!N$10:N$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>P$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!O$10:O$39),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!O$10:O$39)*0.25),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!O$10:O$39)*0.5),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!O$10:O$39)*0.75),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!O$10:O$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!O$10:O$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Q$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!P$10:P$39),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!P$10:P$39)*0.25),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!P$10:P$39)*0.5),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!P$10:P$39)*0.75),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!P$10:P$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!P$10:P$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>R$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!Q$10:Q$39),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!Q$10:Q$39)*0.25),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!Q$10:Q$39)*0.5),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!Q$10:Q$39)*0.75),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!Q$10:Q$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!Q$10:Q$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>S$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!R$10:R$39),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!R$10:R$39)*0.25),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!R$10:R$39)*0.5),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!R$10:R$39)*0.75),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!R$10:R$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!R$10:R$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>T$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!S$10:S$39),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!S$10:S$39)*0.25),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!S$10:S$39)*0.5),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!S$10:S$39)*0.75),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!S$10:S$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!S$10:S$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>U$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!T$10:T$39),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!T$10:T$39)*0.25),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!T$10:T$39)*0.5),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!T$10:T$39)*0.75),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!T$10:T$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!T$10:T$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>V$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!U$10:U$39),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!U$10:U$39)*0.25),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!U$10:U$39)*0.5),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!U$10:U$39)*0.75),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!U$10:U$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!U$10:U$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>W$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!V$10:V$39),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!V$10:V$39)*0.25),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!V$10:V$39)*0.5),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!V$10:V$39)*0.75),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!V$10:V$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!V$10:V$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>X$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!W$10:W$39),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!W$10:W$39)*0.25),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!W$10:W$39)*0.5),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!W$10:W$39)*0.75),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!W$10:W$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!W$10:W$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Y$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!X$10:X$39),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!X$10:X$39)*0.25),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!X$10:X$39)*0.5),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!X$10:X$39)*0.75),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!X$10:X$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!X$10:X$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Z$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!Y$10:Y$39),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!Y$10:Y$39)*0.25),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!Y$10:Y$39)*0.5),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!Y$10:Y$39)*0.75),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!Y$10:Y$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!Y$10:Y$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AA$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!Z$10:Z$39),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!Z$10:Z$39)*0.25),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!Z$10:Z$39)*0.5),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!Z$10:Z$39)*0.75),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!Z$10:Z$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!Z$10:Z$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AB$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AA$10:AA$39),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AA$10:AA$39)*0.25),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AA$10:AA$39)*0.5),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AA$10:AA$39)*0.75),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AA$10:AA$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AA$10:AA$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AC$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AB$10:AB$39),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AB$10:AB$39)*0.25),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AB$10:AB$39)*0.5),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AB$10:AB$39)*0.75),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AB$10:AB$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AB$10:AB$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AD$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AC$10:AC$39),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AC$10:AC$39)*0.25),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AC$10:AC$39)*0.5),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AC$10:AC$39)*0.75),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AC$10:AC$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AC$10:AC$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AE$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AD$10:AD$39),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AD$10:AD$39)*0.25),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AD$10:AD$39)*0.5),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AD$10:AD$39)*0.75),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AD$10:AD$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AD$10:AD$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AF$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AE$10:AE$39),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AE$10:AE$39)*0.25),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AE$10:AE$39)*0.5),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AE$10:AE$39)*0.75),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AE$10:AE$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AE$10:AE$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AG$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AF$10:AF$39),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AF$10:AF$39)*0.25),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AF$10:AF$39)*0.5),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AF$10:AF$39)*0.75),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AF$10:AF$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AF$10:AF$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AH$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AG$10:AG$39),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AG$10:AG$39)*0.25),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AG$10:AG$39)*0.5),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AG$10:AG$39)*0.75),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AG$10:AG$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B73,'WOW PMPM & Agg'!AG$10:AG$39))","v":0}]
[]
[null,"Medicaid Aggregate - WOW only",null,{"$f":"IF($C75<>0,\"Total\",\"\")","v":""}]
[null,{"$f":"IFERROR(VLOOKUP(C76,'MEG Def'!$A$31:$B$36,2),\"\")","v":""},null,"",{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>E$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!D$10:D$39),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!D$10:D$39)*0.25),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!D$10:D$39)*0.5),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!D$10:D$39)*0.75),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!D$10:D$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!D$10:D$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>F$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!E$10:E$39),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!E$10:E$39)*0.25),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!E$10:E$39)*0.5),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!E$10:E$39)*0.75),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!E$10:E$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!E$10:E$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>G$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!F$10:F$39),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!F$10:F$39)*0.25),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!F$10:F$39)*0.5),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!F$10:F$39)*0.75),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!F$10:F$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!F$10:F$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>H$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!G$10:G$39),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!G$10:G$39)*0.25),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!G$10:G$39)*0.5),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!G$10:G$39)*0.75),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!G$10:G$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!G$10:G$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>I$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!H$10:H$39),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!H$10:H$39)*0.25),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!H$10:H$39)*0.5),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!H$10:H$39)*0.75),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!H$10:H$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!H$10:H$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>J$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!I$10:I$39),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!I$10:I$39)*0.25),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!I$10:I$39)*0.5),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!I$10:I$39)*0.75),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!I$10:I$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!I$10:I$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>K$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!J$10:J$39),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!J$10:J$39)*0.25),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!J$10:J$39)*0.5),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!J$10:J$39)*0.75),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!J$10:J$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!J$10:J$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>L$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!K$10:K$39),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!K$10:K$39)*0.25),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!K$10:K$39)*0.5),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!K$10:K$39)*0.75),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!K$10:K$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!K$10:K$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>M$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!L$10:L$39),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!L$10:L$39)*0.25),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!L$10:L$39)*0.5),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!L$10:L$39)*0.75),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!L$10:L$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!L$10:L$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>N$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!M$10:M$39),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!M$10:M$39)*0.25),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!M$10:M$39)*0.5),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!M$10:M$39)*0.75),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!M$10:M$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!M$10:M$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>O$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!N$10:N$39),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!N$10:N$39)*0.25),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!N$10:N$39)*0.5),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!N$10:N$39)*0.75),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!N$10:N$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!N$10:N$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>P$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!O$10:O$39),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!O$10:O$39)*0.25),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!O$10:O$39)*0.5),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!O$10:O$39)*0.75),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!O$10:O$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!O$10:O$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Q$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!P$10:P$39),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!P$10:P$39)*0.25),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!P$10:P$39)*0.5),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!P$10:P$39)*0.75),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!P$10:P$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!P$10:P$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>R$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!Q$10:Q$39),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!Q$10:Q$39)*0.25),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!Q$10:Q$39)*0.5),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!Q$10:Q$39)*0.75),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!Q$10:Q$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!Q$10:Q$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>S$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!R$10:R$39),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!R$10:R$39)*0.25),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!R$10:R$39)*0.5),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!R$10:R$39)*0.75),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!R$10:R$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!R$10:R$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>T$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!S$10:S$39),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!S$10:S$39)*0.25),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!S$10:S$39)*0.5),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!S$10:S$39)*0.75),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!S$10:S$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!S$10:S$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>U$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!T$10:T$39),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!T$10:T$39)*0.25),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!T$10:T$39)*0.5),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!T$10:T$39)*0.75),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!T$10:T$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!T$10:T$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>V$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!U$10:U$39),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!U$10:U$39)*0.25),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!U$10:U$39)*0.5),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!U$10:U$39)*0.75),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!U$10:U$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!U$10:U$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>W$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!V$10:V$39),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!V$10:V$39)*0.25),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!V$10:V$39)*0.5),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!V$10:V$39)*0.75),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!V$10:V$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!V$10:V$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>X$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!W$10:W$39),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!W$10:W$39)*0.25),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!W$10:W$39)*0.5),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!W$10:W$39)*0.75),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!W$10:W$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!W$10:W$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Y$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!X$10:X$39),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!X$10:X$39)*0.25),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!X$10:X$39)*0.5),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!X$10:X$39)*0.75),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!X$10:X$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!X$10:X$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Z$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!Y$10:Y$39),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!Y$10:Y$39)*0.25),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!Y$10:Y$39)*0.5),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!Y$10:Y$39)*0.75),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!Y$10:Y$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!Y$10:Y$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AA$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!Z$10:Z$39),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!Z$10:Z$39)*0.25),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!Z$10:Z$39)*0.5),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!Z$10:Z$39)*0.75),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!Z$10:Z$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!Z$10:Z$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AB$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AA$10:AA$39),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AA$10:AA$39)*0.25),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AA$10:AA$39)*0.5),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AA$10:AA$39)*0.75),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AA$10:AA$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AA$10:AA$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AC$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AB$10:AB$39),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AB$10:AB$39)*0.25),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AB$10:AB$39)*0.5),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AB$10:AB$39)*0.75),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AB$10:AB$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AB$10:AB$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AD$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AC$10:AC$39),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AC$10:AC$39)*0.25),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AC$10:AC$39)*0.5),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AC$10:AC$39)*0.75),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AC$10:AC$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AC$10:AC$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AE$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AD$10:AD$39),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AD$10:AD$39)*0.25),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AD$10:AD$39)*0.5),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AD$10:AD$39)*0.75),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AD$10:AD$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AD$10:AD$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AF$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AE$10:AE$39),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AE$10:AE$39)*0.25),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AE$10:AE$39)*0.5),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AE$10:AE$39)*0.75),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AE$10:AE$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AE$10:AE$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AG$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AF$10:AF$39),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AF$10:AF$39)*0.25),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AF$10:AF$39)*0.5),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AF$10:AF$39)*0.75),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AF$10:AF$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AF$10:AF$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AH$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AG$10:AG$39),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AG$10:AG$39)*0.25),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AG$10:AG$39)*0.5),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AG$10:AG$39)*0.75),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AG$10:AG$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B76,'WOW PMPM & Agg'!AG$10:AG$39))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C77,'MEG Def'!$A$31:$B$36,2),\"\")","v":""},null,"",{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>E$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!D$10:D$39),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!D$10:D$39)*0.25),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!D$10:D$39)*0.5),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!D$10:D$39)*0.75),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!D$10:D$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!D$10:D$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>F$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!E$10:E$39),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!E$10:E$39)*0.25),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!E$10:E$39)*0.5),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!E$10:E$39)*0.75),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!E$10:E$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!E$10:E$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>G$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!F$10:F$39),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!F$10:F$39)*0.25),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!F$10:F$39)*0.5),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!F$10:F$39)*0.75),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!F$10:F$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!F$10:F$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>H$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!G$10:G$39),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!G$10:G$39)*0.25),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!G$10:G$39)*0.5),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!G$10:G$39)*0.75),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!G$10:G$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!G$10:G$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>I$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!H$10:H$39),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!H$10:H$39)*0.25),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!H$10:H$39)*0.5),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!H$10:H$39)*0.75),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!H$10:H$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!H$10:H$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>J$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!I$10:I$39),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!I$10:I$39)*0.25),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!I$10:I$39)*0.5),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!I$10:I$39)*0.75),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!I$10:I$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!I$10:I$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>K$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!J$10:J$39),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!J$10:J$39)*0.25),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!J$10:J$39)*0.5),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!J$10:J$39)*0.75),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!J$10:J$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!J$10:J$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>L$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!K$10:K$39),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!K$10:K$39)*0.25),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!K$10:K$39)*0.5),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!K$10:K$39)*0.75),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!K$10:K$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!K$10:K$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>M$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!L$10:L$39),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!L$10:L$39)*0.25),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!L$10:L$39)*0.5),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!L$10:L$39)*0.75),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!L$10:L$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!L$10:L$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>N$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!M$10:M$39),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!M$10:M$39)*0.25),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!M$10:M$39)*0.5),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!M$10:M$39)*0.75),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!M$10:M$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!M$10:M$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>O$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!N$10:N$39),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!N$10:N$39)*0.25),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!N$10:N$39)*0.5),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!N$10:N$39)*0.75),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!N$10:N$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!N$10:N$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>P$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!O$10:O$39),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!O$10:O$39)*0.25),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!O$10:O$39)*0.5),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!O$10:O$39)*0.75),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!O$10:O$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!O$10:O$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Q$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!P$10:P$39),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!P$10:P$39)*0.25),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!P$10:P$39)*0.5),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!P$10:P$39)*0.75),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!P$10:P$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!P$10:P$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>R$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!Q$10:Q$39),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!Q$10:Q$39)*0.25),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!Q$10:Q$39)*0.5),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!Q$10:Q$39)*0.75),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!Q$10:Q$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!Q$10:Q$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>S$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!R$10:R$39),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!R$10:R$39)*0.25),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!R$10:R$39)*0.5),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!R$10:R$39)*0.75),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!R$10:R$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!R$10:R$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>T$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!S$10:S$39),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!S$10:S$39)*0.25),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!S$10:S$39)*0.5),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!S$10:S$39)*0.75),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!S$10:S$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!S$10:S$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>U$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!T$10:T$39),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!T$10:T$39)*0.25),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!T$10:T$39)*0.5),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!T$10:T$39)*0.75),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!T$10:T$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!T$10:T$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>V$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!U$10:U$39),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!U$10:U$39)*0.25),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!U$10:U$39)*0.5),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!U$10:U$39)*0.75),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!U$10:U$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!U$10:U$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>W$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!V$10:V$39),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!V$10:V$39)*0.25),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!V$10:V$39)*0.5),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!V$10:V$39)*0.75),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!V$10:V$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!V$10:V$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>X$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!W$10:W$39),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!W$10:W$39)*0.25),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!W$10:W$39)*0.5),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!W$10:W$39)*0.75),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!W$10:W$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!W$10:W$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Y$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!X$10:X$39),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!X$10:X$39)*0.25),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!X$10:X$39)*0.5),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!X$10:X$39)*0.75),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!X$10:X$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!X$10:X$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Z$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!Y$10:Y$39),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!Y$10:Y$39)*0.25),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!Y$10:Y$39)*0.5),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!Y$10:Y$39)*0.75),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!Y$10:Y$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!Y$10:Y$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AA$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!Z$10:Z$39),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!Z$10:Z$39)*0.25),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!Z$10:Z$39)*0.5),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!Z$10:Z$39)*0.75),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!Z$10:Z$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!Z$10:Z$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AB$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AA$10:AA$39),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AA$10:AA$39)*0.25),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AA$10:AA$39)*0.5),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AA$10:AA$39)*0.75),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AA$10:AA$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AA$10:AA$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AC$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AB$10:AB$39),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AB$10:AB$39)*0.25),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AB$10:AB$39)*0.5),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AB$10:AB$39)*0.75),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AB$10:AB$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AB$10:AB$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AD$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AC$10:AC$39),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AC$10:AC$39)*0.25),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AC$10:AC$39)*0.5),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AC$10:AC$39)*0.75),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AC$10:AC$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AC$10:AC$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AE$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AD$10:AD$39),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AD$10:AD$39)*0.25),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AD$10:AD$39)*0.5),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AD$10:AD$39)*0.75),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AD$10:AD$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AD$10:AD$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AF$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AE$10:AE$39),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AE$10:AE$39)*0.25),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AE$10:AE$39)*0.5),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AE$10:AE$39)*0.75),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AE$10:AE$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AE$10:AE$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AG$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AF$10:AF$39),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AF$10:AF$39)*0.25),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AF$10:AF$39)*0.5),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AF$10:AF$39)*0.75),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AF$10:AF$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AF$10:AF$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AH$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AG$10:AG$39),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AG$10:AG$39)*0.25),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AG$10:AG$39)*0.5),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AG$10:AG$39)*0.75),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AG$10:AG$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B77,'WOW PMPM & Agg'!AG$10:AG$39))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C78,'MEG Def'!$A$31:$B$36,2),\"\")","v":""},null,"",{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>E$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!D$10:D$39),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!D$10:D$39)*0.25),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!D$10:D$39)*0.5),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!D$10:D$39)*0.75),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!D$10:D$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!D$10:D$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>F$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!E$10:E$39),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!E$10:E$39)*0.25),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!E$10:E$39)*0.5),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!E$10:E$39)*0.75),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!E$10:E$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!E$10:E$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>G$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!F$10:F$39),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!F$10:F$39)*0.25),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!F$10:F$39)*0.5),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!F$10:F$39)*0.75),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!F$10:F$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!F$10:F$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>H$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!G$10:G$39),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!G$10:G$39)*0.25),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!G$10:G$39)*0.5),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!G$10:G$39)*0.75),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!G$10:G$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!G$10:G$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>I$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!H$10:H$39),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!H$10:H$39)*0.25),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!H$10:H$39)*0.5),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!H$10:H$39)*0.75),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!H$10:H$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!H$10:H$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>J$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!I$10:I$39),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!I$10:I$39)*0.25),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!I$10:I$39)*0.5),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!I$10:I$39)*0.75),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!I$10:I$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!I$10:I$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>K$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!J$10:J$39),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!J$10:J$39)*0.25),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!J$10:J$39)*0.5),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!J$10:J$39)*0.75),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!J$10:J$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!J$10:J$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>L$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!K$10:K$39),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!K$10:K$39)*0.25),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!K$10:K$39)*0.5),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!K$10:K$39)*0.75),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!K$10:K$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!K$10:K$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>M$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!L$10:L$39),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!L$10:L$39)*0.25),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!L$10:L$39)*0.5),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!L$10:L$39)*0.75),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!L$10:L$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!L$10:L$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>N$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!M$10:M$39),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!M$10:M$39)*0.25),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!M$10:M$39)*0.5),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!M$10:M$39)*0.75),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!M$10:M$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!M$10:M$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>O$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!N$10:N$39),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!N$10:N$39)*0.25),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!N$10:N$39)*0.5),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!N$10:N$39)*0.75),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!N$10:N$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!N$10:N$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>P$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!O$10:O$39),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!O$10:O$39)*0.25),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!O$10:O$39)*0.5),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!O$10:O$39)*0.75),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!O$10:O$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!O$10:O$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Q$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!P$10:P$39),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!P$10:P$39)*0.25),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!P$10:P$39)*0.5),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!P$10:P$39)*0.75),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!P$10:P$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!P$10:P$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>R$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!Q$10:Q$39),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!Q$10:Q$39)*0.25),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!Q$10:Q$39)*0.5),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!Q$10:Q$39)*0.75),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!Q$10:Q$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!Q$10:Q$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>S$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!R$10:R$39),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!R$10:R$39)*0.25),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!R$10:R$39)*0.5),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!R$10:R$39)*0.75),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!R$10:R$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!R$10:R$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>T$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!S$10:S$39),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!S$10:S$39)*0.25),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!S$10:S$39)*0.5),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!S$10:S$39)*0.75),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!S$10:S$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!S$10:S$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>U$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!T$10:T$39),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!T$10:T$39)*0.25),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!T$10:T$39)*0.5),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!T$10:T$39)*0.75),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!T$10:T$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!T$10:T$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>V$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!U$10:U$39),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!U$10:U$39)*0.25),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!U$10:U$39)*0.5),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!U$10:U$39)*0.75),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!U$10:U$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!U$10:U$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>W$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!V$10:V$39),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!V$10:V$39)*0.25),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!V$10:V$39)*0.5),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!V$10:V$39)*0.75),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!V$10:V$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!V$10:V$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>X$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!W$10:W$39),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!W$10:W$39)*0.25),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!W$10:W$39)*0.5),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!W$10:W$39)*0.75),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!W$10:W$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!W$10:W$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Y$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!X$10:X$39),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!X$10:X$39)*0.25),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!X$10:X$39)*0.5),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!X$10:X$39)*0.75),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!X$10:X$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!X$10:X$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Z$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!Y$10:Y$39),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!Y$10:Y$39)*0.25),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!Y$10:Y$39)*0.5),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!Y$10:Y$39)*0.75),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!Y$10:Y$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!Y$10:Y$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AA$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!Z$10:Z$39),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!Z$10:Z$39)*0.25),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!Z$10:Z$39)*0.5),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!Z$10:Z$39)*0.75),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!Z$10:Z$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!Z$10:Z$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AB$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AA$10:AA$39),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AA$10:AA$39)*0.25),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AA$10:AA$39)*0.5),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AA$10:AA$39)*0.75),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AA$10:AA$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AA$10:AA$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AC$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AB$10:AB$39),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AB$10:AB$39)*0.25),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AB$10:AB$39)*0.5),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AB$10:AB$39)*0.75),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AB$10:AB$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AB$10:AB$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AD$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AC$10:AC$39),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AC$10:AC$39)*0.25),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AC$10:AC$39)*0.5),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AC$10:AC$39)*0.75),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AC$10:AC$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AC$10:AC$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AE$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AD$10:AD$39),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AD$10:AD$39)*0.25),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AD$10:AD$39)*0.5),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AD$10:AD$39)*0.75),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AD$10:AD$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AD$10:AD$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AF$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AE$10:AE$39),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AE$10:AE$39)*0.25),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AE$10:AE$39)*0.5),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AE$10:AE$39)*0.75),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AE$10:AE$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AE$10:AE$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AG$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AF$10:AF$39),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AF$10:AF$39)*0.25),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AF$10:AF$39)*0.5),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AF$10:AF$39)*0.75),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AF$10:AF$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AF$10:AF$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AH$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AG$10:AG$39),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AG$10:AG$39)*0.25),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AG$10:AG$39)*0.5),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AG$10:AG$39)*0.75),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AG$10:AG$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B78,'WOW PMPM & Agg'!AG$10:AG$39))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C79,'MEG Def'!$A$31:$B$36,2),\"\")","v":""},null,"",{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>E$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!D$10:D$39),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!D$10:D$39)*0.25),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!D$10:D$39)*0.5),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!D$10:D$39)*0.75),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!D$10:D$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!D$10:D$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>F$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!E$10:E$39),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!E$10:E$39)*0.25),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!E$10:E$39)*0.5),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!E$10:E$39)*0.75),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!E$10:E$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!E$10:E$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>G$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!F$10:F$39),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!F$10:F$39)*0.25),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!F$10:F$39)*0.5),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!F$10:F$39)*0.75),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!F$10:F$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!F$10:F$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>H$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!G$10:G$39),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!G$10:G$39)*0.25),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!G$10:G$39)*0.5),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!G$10:G$39)*0.75),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!G$10:G$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!G$10:G$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>I$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!H$10:H$39),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!H$10:H$39)*0.25),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!H$10:H$39)*0.5),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!H$10:H$39)*0.75),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!H$10:H$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!H$10:H$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>J$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!I$10:I$39),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!I$10:I$39)*0.25),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!I$10:I$39)*0.5),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!I$10:I$39)*0.75),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!I$10:I$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!I$10:I$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>K$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!J$10:J$39),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!J$10:J$39)*0.25),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!J$10:J$39)*0.5),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!J$10:J$39)*0.75),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!J$10:J$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!J$10:J$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>L$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!K$10:K$39),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!K$10:K$39)*0.25),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!K$10:K$39)*0.5),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!K$10:K$39)*0.75),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!K$10:K$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!K$10:K$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>M$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!L$10:L$39),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!L$10:L$39)*0.25),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!L$10:L$39)*0.5),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!L$10:L$39)*0.75),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!L$10:L$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!L$10:L$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>N$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!M$10:M$39),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!M$10:M$39)*0.25),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!M$10:M$39)*0.5),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!M$10:M$39)*0.75),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!M$10:M$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!M$10:M$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>O$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!N$10:N$39),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!N$10:N$39)*0.25),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!N$10:N$39)*0.5),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!N$10:N$39)*0.75),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!N$10:N$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!N$10:N$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>P$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!O$10:O$39),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!O$10:O$39)*0.25),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!O$10:O$39)*0.5),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!O$10:O$39)*0.75),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!O$10:O$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!O$10:O$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Q$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!P$10:P$39),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!P$10:P$39)*0.25),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!P$10:P$39)*0.5),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!P$10:P$39)*0.75),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!P$10:P$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!P$10:P$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>R$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!Q$10:Q$39),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!Q$10:Q$39)*0.25),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!Q$10:Q$39)*0.5),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!Q$10:Q$39)*0.75),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!Q$10:Q$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!Q$10:Q$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>S$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!R$10:R$39),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!R$10:R$39)*0.25),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!R$10:R$39)*0.5),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!R$10:R$39)*0.75),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!R$10:R$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!R$10:R$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>T$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!S$10:S$39),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!S$10:S$39)*0.25),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!S$10:S$39)*0.5),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!S$10:S$39)*0.75),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!S$10:S$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!S$10:S$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>U$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!T$10:T$39),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!T$10:T$39)*0.25),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!T$10:T$39)*0.5),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!T$10:T$39)*0.75),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!T$10:T$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!T$10:T$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>V$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!U$10:U$39),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!U$10:U$39)*0.25),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!U$10:U$39)*0.5),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!U$10:U$39)*0.75),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!U$10:U$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!U$10:U$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>W$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!V$10:V$39),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!V$10:V$39)*0.25),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!V$10:V$39)*0.5),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!V$10:V$39)*0.75),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!V$10:V$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!V$10:V$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>X$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!W$10:W$39),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!W$10:W$39)*0.25),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!W$10:W$39)*0.5),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!W$10:W$39)*0.75),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!W$10:W$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!W$10:W$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Y$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!X$10:X$39),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!X$10:X$39)*0.25),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!X$10:X$39)*0.5),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!X$10:X$39)*0.75),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!X$10:X$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!X$10:X$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Z$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!Y$10:Y$39),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!Y$10:Y$39)*0.25),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!Y$10:Y$39)*0.5),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!Y$10:Y$39)*0.75),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!Y$10:Y$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!Y$10:Y$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AA$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!Z$10:Z$39),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!Z$10:Z$39)*0.25),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!Z$10:Z$39)*0.5),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!Z$10:Z$39)*0.75),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!Z$10:Z$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!Z$10:Z$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AB$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AA$10:AA$39),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AA$10:AA$39)*0.25),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AA$10:AA$39)*0.5),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AA$10:AA$39)*0.75),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AA$10:AA$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AA$10:AA$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AC$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AB$10:AB$39),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AB$10:AB$39)*0.25),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AB$10:AB$39)*0.5),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AB$10:AB$39)*0.75),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AB$10:AB$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AB$10:AB$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AD$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AC$10:AC$39),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AC$10:AC$39)*0.25),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AC$10:AC$39)*0.5),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AC$10:AC$39)*0.75),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AC$10:AC$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AC$10:AC$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AE$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AD$10:AD$39),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AD$10:AD$39)*0.25),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AD$10:AD$39)*0.5),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AD$10:AD$39)*0.75),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AD$10:AD$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AD$10:AD$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AF$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AE$10:AE$39),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AE$10:AE$39)*0.25),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AE$10:AE$39)*0.5),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AE$10:AE$39)*0.75),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AE$10:AE$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AE$10:AE$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AG$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AF$10:AF$39),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AF$10:AF$39)*0.25),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AF$10:AF$39)*0.5),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AF$10:AF$39)*0.75),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AF$10:AF$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AF$10:AF$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AH$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AG$10:AG$39),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AG$10:AG$39)*0.25),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AG$10:AG$39)*0.5),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AG$10:AG$39)*0.75),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AG$10:AG$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B79,'WOW PMPM & Agg'!AG$10:AG$39))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C80,'MEG Def'!$A$31:$B$36,2),\"\")","v":""},null,"",{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>E$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!D$10:D$39),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!D$10:D$39)*0.25),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!D$10:D$39)*0.5),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!D$10:D$39)*0.75),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!D$10:D$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!D$10:D$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>F$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!E$10:E$39),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!E$10:E$39)*0.25),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!E$10:E$39)*0.5),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!E$10:E$39)*0.75),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!E$10:E$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!E$10:E$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>G$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!F$10:F$39),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!F$10:F$39)*0.25),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!F$10:F$39)*0.5),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!F$10:F$39)*0.75),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!F$10:F$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!F$10:F$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>H$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!G$10:G$39),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!G$10:G$39)*0.25),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!G$10:G$39)*0.5),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!G$10:G$39)*0.75),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!G$10:G$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!G$10:G$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>I$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!H$10:H$39),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!H$10:H$39)*0.25),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!H$10:H$39)*0.5),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!H$10:H$39)*0.75),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!H$10:H$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!H$10:H$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>J$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!I$10:I$39),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!I$10:I$39)*0.25),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!I$10:I$39)*0.5),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!I$10:I$39)*0.75),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!I$10:I$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!I$10:I$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>K$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!J$10:J$39),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!J$10:J$39)*0.25),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!J$10:J$39)*0.5),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!J$10:J$39)*0.75),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!J$10:J$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!J$10:J$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>L$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!K$10:K$39),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!K$10:K$39)*0.25),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!K$10:K$39)*0.5),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!K$10:K$39)*0.75),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!K$10:K$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!K$10:K$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>M$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!L$10:L$39),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!L$10:L$39)*0.25),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!L$10:L$39)*0.5),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!L$10:L$39)*0.75),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!L$10:L$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!L$10:L$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>N$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!M$10:M$39),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!M$10:M$39)*0.25),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!M$10:M$39)*0.5),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!M$10:M$39)*0.75),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!M$10:M$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!M$10:M$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>O$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!N$10:N$39),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!N$10:N$39)*0.25),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!N$10:N$39)*0.5),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!N$10:N$39)*0.75),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!N$10:N$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!N$10:N$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>P$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!O$10:O$39),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!O$10:O$39)*0.25),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!O$10:O$39)*0.5),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!O$10:O$39)*0.75),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!O$10:O$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!O$10:O$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Q$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!P$10:P$39),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!P$10:P$39)*0.25),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!P$10:P$39)*0.5),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!P$10:P$39)*0.75),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!P$10:P$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!P$10:P$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>R$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!Q$10:Q$39),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!Q$10:Q$39)*0.25),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!Q$10:Q$39)*0.5),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!Q$10:Q$39)*0.75),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!Q$10:Q$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!Q$10:Q$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>S$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!R$10:R$39),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!R$10:R$39)*0.25),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!R$10:R$39)*0.5),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!R$10:R$39)*0.75),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!R$10:R$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!R$10:R$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>T$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!S$10:S$39),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!S$10:S$39)*0.25),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!S$10:S$39)*0.5),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!S$10:S$39)*0.75),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!S$10:S$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!S$10:S$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>U$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!T$10:T$39),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!T$10:T$39)*0.25),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!T$10:T$39)*0.5),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!T$10:T$39)*0.75),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!T$10:T$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!T$10:T$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>V$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!U$10:U$39),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!U$10:U$39)*0.25),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!U$10:U$39)*0.5),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!U$10:U$39)*0.75),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!U$10:U$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!U$10:U$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>W$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!V$10:V$39),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!V$10:V$39)*0.25),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!V$10:V$39)*0.5),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!V$10:V$39)*0.75),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!V$10:V$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!V$10:V$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>X$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!W$10:W$39),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!W$10:W$39)*0.25),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!W$10:W$39)*0.5),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!W$10:W$39)*0.75),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!W$10:W$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!W$10:W$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Y$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!X$10:X$39),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!X$10:X$39)*0.25),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!X$10:X$39)*0.5),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!X$10:X$39)*0.75),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!X$10:X$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!X$10:X$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Z$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!Y$10:Y$39),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!Y$10:Y$39)*0.25),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!Y$10:Y$39)*0.5),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!Y$10:Y$39)*0.75),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!Y$10:Y$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!Y$10:Y$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AA$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!Z$10:Z$39),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!Z$10:Z$39)*0.25),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!Z$10:Z$39)*0.5),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!Z$10:Z$39)*0.75),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!Z$10:Z$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!Z$10:Z$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AB$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AA$10:AA$39),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AA$10:AA$39)*0.25),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AA$10:AA$39)*0.5),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AA$10:AA$39)*0.75),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AA$10:AA$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AA$10:AA$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AC$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AB$10:AB$39),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AB$10:AB$39)*0.25),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AB$10:AB$39)*0.5),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AB$10:AB$39)*0.75),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AB$10:AB$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AB$10:AB$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AD$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AC$10:AC$39),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AC$10:AC$39)*0.25),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AC$10:AC$39)*0.5),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AC$10:AC$39)*0.75),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AC$10:AC$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AC$10:AC$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AE$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AD$10:AD$39),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AD$10:AD$39)*0.25),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AD$10:AD$39)*0.5),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AD$10:AD$39)*0.75),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AD$10:AD$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AD$10:AD$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AF$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AE$10:AE$39),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AE$10:AE$39)*0.25),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AE$10:AE$39)*0.5),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AE$10:AE$39)*0.75),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AE$10:AE$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AE$10:AE$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AG$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AF$10:AF$39),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AF$10:AF$39)*0.25),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AF$10:AF$39)*0.5),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AF$10:AF$39)*0.75),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AF$10:AF$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AF$10:AF$39))","v":0},{"$f":"IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AH$12,SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AG$10:AG$39),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AG$10:AG$39)*0.25),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AG$10:AG$39)*0.5),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AG$10:AG$39)*0.75),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AG$10:AG$39),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$10:$B$39,'Summary TC'!$B80,'WOW PMPM & Agg'!AG$10:AG$39))","v":0}]
[]
[null,"TOTAL",null,null,{"$f":"IF(AND(E$12>='Summary TC'!$C4, E$12<='Summary TC'!$C5), SUMIF($D15:$D81,\"Total\",E15:E81),0)","v":0},{"$f":"IF(AND(F$12>='Summary TC'!$C4, F$12<='Summary TC'!$C5), SUMIF($D15:$D81,\"Total\",F15:F81),0)","v":0},{"$f":"IF(AND(G$12>='Summary TC'!$C4, G$12<='Summary TC'!$C5), SUMIF($D15:$D81,\"Total\",G15:G81),0)","v":0},{"$f":"IF(AND(H$12>='Summary TC'!$C4, H$12<='Summary TC'!$C5), SUMIF($D15:$D81,\"Total\",H15:H81),0)","v":0},{"$f":"IF(AND(I$12>='Summary TC'!$C4, I$12<='Summary TC'!$C5), SUMIF($D15:$D81,\"Total\",I15:I81),0)","v":0},{"$f":"IF(AND(J$12>='Summary TC'!$C4, J$12<='Summary TC'!$C5), SUMIF($D15:$D81,\"Total\",J15:J81),0)","v":0},{"$f":"IF(AND(K$12>='Summary TC'!$C4, K$12<='Summary TC'!$C5), SUMIF($D15:$D81,\"Total\",K15:K81),0)","v":0},{"$f":"IF(AND(L$12>='Summary TC'!$C4, L$12<='Summary TC'!$C5), SUMIF($D15:$D81,\"Total\",L15:L81),0)","v":0},{"$f":"IF(AND(M$12>='Summary TC'!$C4, M$12<='Summary TC'!$C5), SUMIF($D15:$D81,\"Total\",M15:M81),0)","v":0},{"$f":"IF(AND(N$12>='Summary TC'!$C4, N$12<='Summary TC'!$C5), SUMIF($D15:$D81,\"Total\",N15:N81),0)","v":0},{"$f":"IF(AND(O$12>='Summary TC'!$C4, O$12<='Summary TC'!$C5), SUMIF($D15:$D81,\"Total\",O15:O81),0)","v":0},{"$f":"IF(AND(P$12>='Summary TC'!$C4, P$12<='Summary TC'!$C5), SUMIF($D15:$D81,\"Total\",P15:P81),0)","v":0},{"$f":"IF(AND(Q$12>='Summary TC'!$C4, Q$12<='Summary TC'!$C5), SUMIF($D15:$D81,\"Total\",Q15:Q81),0)","v":0},{"$f":"IF(AND(R$12>='Summary TC'!$C4, R$12<='Summary TC'!$C5), SUMIF($D15:$D81,\"Total\",R15:R81),0)","v":0},{"$f":"IF(AND(S$12>='Summary TC'!$C4, S$12<='Summary TC'!$C5), SUMIF($D15:$D81,\"Total\",S15:S81),0)","v":0},{"$f":"IF(AND(T$12>='Summary TC'!$C4, T$12<='Summary TC'!$C5), SUMIF($D15:$D81,\"Total\",T15:T81),0)","v":10816620432.189999},{"$f":"IF(AND(U$12>='Summary TC'!$C4, U$12<='Summary TC'!$C5), SUMIF($D15:$D81,\"Total\",U15:U81),0)","v":11195164555.699999},{"$f":"IF(AND(V$12>='Summary TC'!$C4, V$12<='Summary TC'!$C5), SUMIF($D15:$D81,\"Total\",V15:V81),0)","v":11806603350.719999},{"$f":"IF(AND(W$12>='Summary TC'!$C4, W$12<='Summary TC'!$C5), SUMIF($D15:$D81,\"Total\",W15:W81),0)","v":13440545028.139999},{"$f":"IF(AND(X$12>='Summary TC'!$C4, X$12<='Summary TC'!$C5), SUMIF($D15:$D81,\"Total\",X15:X81),0)","v":13820027578.08},{"$f":"IF(AND(Y$12>='Summary TC'!$C4, Y$12<='Summary TC'!$C5), SUMIF($D15:$D81,\"Total\",Y15:Y81),0)","v":0},{"$f":"IF(AND(Z$12>='Summary TC'!$C4, Z$12<='Summary TC'!$C5), SUMIF($D15:$D81,\"Total\",Z15:Z81),0)","v":0},{"$f":"IF(AND(AA$12>='Summary TC'!$C4, AA$12<='Summary TC'!$C5), SUMIF($D15:$D81,\"Total\",AA15:AA81),0)","v":0},{"$f":"IF(AND(AB$12>='Summary TC'!$C4, AB$12<='Summary TC'!$C5), SUMIF($D15:$D81,\"Total\",AB15:AB81),0)","v":0},{"$f":"IF(AND(AC$12>='Summary TC'!$C4, AC$12<='Summary TC'!$C5), SUMIF($D15:$D81,\"Total\",AC15:AC81),0)","v":0},{"$f":"IF(AND(AD$12>='Summary TC'!$C4, AD$12<='Summary TC'!$C5), SUMIF($D15:$D81,\"Total\",AD15:AD81),0)","v":0},{"$f":"IF(AND(AE$12>='Summary TC'!$C4, AE$12<='Summary TC'!$C5), SUMIF($D15:$D81,\"Total\",AE15:AE81),0)","v":0},{"$f":"IF(AND(AF$12>='Summary TC'!$C4, AF$12<='Summary TC'!$C5), SUMIF($D15:$D81,\"Total\",AF15:AF81),0)","v":0},{"$f":"IF(AND(AG$12>='Summary TC'!$C4, AG$12<='Summary TC'!$C5), SUMIF($D15:$D81,\"Total\",AG15:AG81),0)","v":0},{"$f":"IF(AND(AH$12>='Summary TC'!$C4, AH$12<='Summary TC'!$C5), SUMIF($D15:$D81,\"Total\",AH15:AH81),0)","v":0},{"$f":"SUM(E82:AH82)","v":61078960944.830002}]
[]
[null,"With-Waiver Total Expenditures"]
[null,null,null,null,"DEMONSTRATION YEARS (DY)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL "]
[null,null,null,null,{"$f":"'DY Def'!B$5","v":1},{"$f":"'DY Def'!C$5","v":2},{"$f":"'DY Def'!D$5","v":3},{"$f":"'DY Def'!E$5","v":4},{"$f":"'DY Def'!F$5","v":5},{"$f":"'DY Def'!G$5","v":6},{"$f":"'DY Def'!H$5","v":7},{"$f":"'DY Def'!I$5","v":8},{"$f":"'DY Def'!J$5","v":9},{"$f":"'DY Def'!K$5","v":10},{"$f":"'DY Def'!L$5","v":11},{"$f":"'DY Def'!M$5","v":12},{"$f":"'DY Def'!N$5","v":13},{"$f":"'DY Def'!O$5","v":14},{"$f":"'DY Def'!P$5","v":15},{"$f":"'DY Def'!Q$5","v":16},{"$f":"'DY Def'!R$5","v":17},{"$f":"'DY Def'!S$5","v":18},{"$f":"'DY Def'!T$5","v":19},{"$f":"'DY Def'!U$5","v":20},{"$f":"'DY Def'!V$5","v":21},{"$f":"'DY Def'!W$5","v":22},{"$f":"'DY Def'!X$5","v":23},{"$f":"'DY Def'!Y$5","v":24},{"$f":"'DY Def'!Z$5","v":25},{"$f":"'DY Def'!AA$5","v":26},{"$f":"'DY Def'!AB$5","v":27},{"$f":"'DY Def'!AC$5","v":28},{"$f":"'DY Def'!AD$5","v":29},{"$f":"'DY Def'!AE$5","v":30}]
[null,"Medicaid Per Capita"]
[null,{"$f":"IFERROR(VLOOKUP(C88,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,null,{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Actual'!D$10:D$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Total'!D$10:D$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Actual'!E$10:E$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Total'!E$10:E$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Actual'!F$10:F$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Total'!F$10:F$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Actual'!G$10:G$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Total'!G$10:G$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Actual'!H$10:H$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Total'!H$10:H$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Actual'!I$10:I$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Total'!I$10:I$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Actual'!J$10:J$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Total'!J$10:J$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Actual'!K$10:K$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Total'!K$10:K$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Actual'!L$10:L$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Total'!L$10:L$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Actual'!M$10:M$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Total'!M$10:M$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Actual'!N$10:N$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Total'!N$10:N$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Actual'!O$10:O$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Total'!O$10:O$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Actual'!P$10:P$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Total'!P$10:P$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Actual'!Q$10:Q$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Total'!Q$10:Q$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Actual'!R$10:R$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Total'!R$10:R$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Actual'!S$10:S$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Total'!S$10:S$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Actual'!T$10:T$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Total'!T$10:T$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Actual'!U$10:U$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Total'!U$10:U$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Actual'!V$10:V$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Total'!V$10:V$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Actual'!W$10:W$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Total'!W$10:W$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Actual'!X$10:X$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Total'!X$10:X$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Actual'!Y$10:Y$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Total'!Y$10:Y$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Actual'!Z$10:Z$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Total'!Z$10:Z$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Actual'!AA$10:AA$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Total'!AA$10:AA$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Actual'!AB$10:AB$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Total'!AB$10:AB$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Actual'!AC$10:AC$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Total'!AC$10:AC$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Actual'!AD$10:AD$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Total'!AD$10:AD$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Actual'!AE$10:AE$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Total'!AE$10:AE$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Actual'!AF$10:AF$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Total'!AF$10:AF$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Actual'!AG$10:AG$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B88,'WW Spending Total'!AG$10:AG$49),0)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C89,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,null,{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Actual'!D$10:D$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Total'!D$10:D$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Actual'!E$10:E$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Total'!E$10:E$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Actual'!F$10:F$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Total'!F$10:F$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Actual'!G$10:G$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Total'!G$10:G$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Actual'!H$10:H$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Total'!H$10:H$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Actual'!I$10:I$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Total'!I$10:I$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Actual'!J$10:J$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Total'!J$10:J$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Actual'!K$10:K$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Total'!K$10:K$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Actual'!L$10:L$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Total'!L$10:L$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Actual'!M$10:M$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Total'!M$10:M$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Actual'!N$10:N$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Total'!N$10:N$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Actual'!O$10:O$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Total'!O$10:O$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Actual'!P$10:P$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Total'!P$10:P$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Actual'!Q$10:Q$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Total'!Q$10:Q$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Actual'!R$10:R$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Total'!R$10:R$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Actual'!S$10:S$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Total'!S$10:S$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Actual'!T$10:T$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Total'!T$10:T$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Actual'!U$10:U$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Total'!U$10:U$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Actual'!V$10:V$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Total'!V$10:V$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Actual'!W$10:W$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Total'!W$10:W$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Actual'!X$10:X$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Total'!X$10:X$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Actual'!Y$10:Y$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Total'!Y$10:Y$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Actual'!Z$10:Z$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Total'!Z$10:Z$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Actual'!AA$10:AA$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Total'!AA$10:AA$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Actual'!AB$10:AB$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Total'!AB$10:AB$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Actual'!AC$10:AC$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Total'!AC$10:AC$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Actual'!AD$10:AD$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Total'!AD$10:AD$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Actual'!AE$10:AE$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Total'!AE$10:AE$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Actual'!AF$10:AF$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Total'!AF$10:AF$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Actual'!AG$10:AG$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B89,'WW Spending Total'!AG$10:AG$49),0)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C90,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,null,{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Actual'!D$10:D$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Total'!D$10:D$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Actual'!E$10:E$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Total'!E$10:E$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Actual'!F$10:F$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Total'!F$10:F$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Actual'!G$10:G$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Total'!G$10:G$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Actual'!H$10:H$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Total'!H$10:H$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Actual'!I$10:I$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Total'!I$10:I$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Actual'!J$10:J$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Total'!J$10:J$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Actual'!K$10:K$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Total'!K$10:K$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Actual'!L$10:L$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Total'!L$10:L$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Actual'!M$10:M$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Total'!M$10:M$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Actual'!N$10:N$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Total'!N$10:N$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Actual'!O$10:O$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Total'!O$10:O$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Actual'!P$10:P$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Total'!P$10:P$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Actual'!Q$10:Q$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Total'!Q$10:Q$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Actual'!R$10:R$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Total'!R$10:R$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Actual'!S$10:S$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Total'!S$10:S$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Actual'!T$10:T$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Total'!T$10:T$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Actual'!U$10:U$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Total'!U$10:U$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Actual'!V$10:V$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Total'!V$10:V$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Actual'!W$10:W$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Total'!W$10:W$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Actual'!X$10:X$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Total'!X$10:X$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Actual'!Y$10:Y$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Total'!Y$10:Y$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Actual'!Z$10:Z$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Total'!Z$10:Z$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Actual'!AA$10:AA$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Total'!AA$10:AA$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Actual'!AB$10:AB$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Total'!AB$10:AB$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Actual'!AC$10:AC$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Total'!AC$10:AC$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Actual'!AD$10:AD$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Total'!AD$10:AD$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Actual'!AE$10:AE$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Total'!AE$10:AE$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Actual'!AF$10:AF$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Total'!AF$10:AF$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Actual'!AG$10:AG$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B90,'WW Spending Total'!AG$10:AG$49),0)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C91,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,null,{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Actual'!D$10:D$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Total'!D$10:D$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Actual'!E$10:E$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Total'!E$10:E$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Actual'!F$10:F$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Total'!F$10:F$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Actual'!G$10:G$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Total'!G$10:G$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Actual'!H$10:H$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Total'!H$10:H$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Actual'!I$10:I$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Total'!I$10:I$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Actual'!J$10:J$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Total'!J$10:J$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Actual'!K$10:K$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Total'!K$10:K$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Actual'!L$10:L$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Total'!L$10:L$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Actual'!M$10:M$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Total'!M$10:M$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Actual'!N$10:N$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Total'!N$10:N$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Actual'!O$10:O$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Total'!O$10:O$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Actual'!P$10:P$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Total'!P$10:P$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Actual'!Q$10:Q$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Total'!Q$10:Q$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Actual'!R$10:R$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Total'!R$10:R$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Actual'!S$10:S$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Total'!S$10:S$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Actual'!T$10:T$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Total'!T$10:T$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Actual'!U$10:U$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Total'!U$10:U$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Actual'!V$10:V$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Total'!V$10:V$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Actual'!W$10:W$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Total'!W$10:W$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Actual'!X$10:X$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Total'!X$10:X$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Actual'!Y$10:Y$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Total'!Y$10:Y$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Actual'!Z$10:Z$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Total'!Z$10:Z$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Actual'!AA$10:AA$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Total'!AA$10:AA$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Actual'!AB$10:AB$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Total'!AB$10:AB$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Actual'!AC$10:AC$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Total'!AC$10:AC$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Actual'!AD$10:AD$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Total'!AD$10:AD$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Actual'!AE$10:AE$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Total'!AE$10:AE$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Actual'!AF$10:AF$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Total'!AF$10:AF$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Actual'!AG$10:AG$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B91,'WW Spending Total'!AG$10:AG$49),0)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C92,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,null,{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Actual'!D$10:D$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Total'!D$10:D$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Actual'!E$10:E$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Total'!E$10:E$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Actual'!F$10:F$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Total'!F$10:F$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Actual'!G$10:G$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Total'!G$10:G$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Actual'!H$10:H$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Total'!H$10:H$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Actual'!I$10:I$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Total'!I$10:I$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Actual'!J$10:J$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Total'!J$10:J$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Actual'!K$10:K$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Total'!K$10:K$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Actual'!L$10:L$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Total'!L$10:L$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Actual'!M$10:M$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Total'!M$10:M$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Actual'!N$10:N$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Total'!N$10:N$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Actual'!O$10:O$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Total'!O$10:O$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Actual'!P$10:P$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Total'!P$10:P$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Actual'!Q$10:Q$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Total'!Q$10:Q$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Actual'!R$10:R$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Total'!R$10:R$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Actual'!S$10:S$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Total'!S$10:S$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Actual'!T$10:T$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Total'!T$10:T$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Actual'!U$10:U$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Total'!U$10:U$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Actual'!V$10:V$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Total'!V$10:V$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Actual'!W$10:W$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Total'!W$10:W$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Actual'!X$10:X$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Total'!X$10:X$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Actual'!Y$10:Y$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Total'!Y$10:Y$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Actual'!Z$10:Z$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Total'!Z$10:Z$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Actual'!AA$10:AA$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Total'!AA$10:AA$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Actual'!AB$10:AB$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Total'!AB$10:AB$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Actual'!AC$10:AC$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Total'!AC$10:AC$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Actual'!AD$10:AD$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Total'!AD$10:AD$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Actual'!AE$10:AE$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Total'!AE$10:AE$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Actual'!AF$10:AF$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Total'!AF$10:AF$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Actual'!AG$10:AG$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B92,'WW Spending Total'!AG$10:AG$49),0)","v":0}]
[]
[null,"Medicaid Aggregate",null,null,{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Actual'!D$10:D$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Total'!D$10:D$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Actual'!E$10:E$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Total'!E$10:E$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Actual'!F$10:F$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Total'!F$10:F$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Actual'!G$10:G$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Total'!G$10:G$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Actual'!H$10:H$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Total'!H$10:H$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Actual'!I$10:I$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Total'!I$10:I$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Actual'!J$10:J$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Total'!J$10:J$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Actual'!K$10:K$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Total'!K$10:K$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Actual'!L$10:L$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Total'!L$10:L$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Actual'!M$10:M$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Total'!M$10:M$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Actual'!N$10:N$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Total'!N$10:N$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Actual'!O$10:O$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Total'!O$10:O$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Actual'!P$10:P$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Total'!P$10:P$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Actual'!Q$10:Q$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Total'!Q$10:Q$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Actual'!R$10:R$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Total'!R$10:R$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Actual'!S$10:S$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Total'!S$10:S$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Actual'!T$10:T$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Total'!T$10:T$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Actual'!U$10:U$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Total'!U$10:U$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Actual'!V$10:V$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Total'!V$10:V$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Actual'!W$10:W$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Total'!W$10:W$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Actual'!X$10:X$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Total'!X$10:X$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Actual'!Y$10:Y$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Total'!Y$10:Y$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Actual'!Z$10:Z$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Total'!Z$10:Z$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Actual'!AA$10:AA$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Total'!AA$10:AA$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Actual'!AB$10:AB$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Total'!AB$10:AB$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Actual'!AC$10:AC$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Total'!AC$10:AC$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Actual'!AD$10:AD$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Total'!AD$10:AD$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Actual'!AE$10:AE$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Total'!AE$10:AE$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Actual'!AF$10:AF$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Total'!AF$10:AF$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Actual'!AG$10:AG$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B94,'WW Spending Total'!AG$10:AG$49),0)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C95,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,null,{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Actual'!D$10:D$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Total'!D$10:D$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Actual'!E$10:E$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Total'!E$10:E$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Actual'!F$10:F$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Total'!F$10:F$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Actual'!G$10:G$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Total'!G$10:G$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Actual'!H$10:H$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Total'!H$10:H$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Actual'!I$10:I$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Total'!I$10:I$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Actual'!J$10:J$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Total'!J$10:J$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Actual'!K$10:K$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Total'!K$10:K$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Actual'!L$10:L$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Total'!L$10:L$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Actual'!M$10:M$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Total'!M$10:M$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Actual'!N$10:N$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Total'!N$10:N$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Actual'!O$10:O$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Total'!O$10:O$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Actual'!P$10:P$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Total'!P$10:P$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Actual'!Q$10:Q$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Total'!Q$10:Q$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Actual'!R$10:R$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Total'!R$10:R$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Actual'!S$10:S$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Total'!S$10:S$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Actual'!T$10:T$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Total'!T$10:T$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Actual'!U$10:U$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Total'!U$10:U$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Actual'!V$10:V$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Total'!V$10:V$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Actual'!W$10:W$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Total'!W$10:W$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Actual'!X$10:X$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Total'!X$10:X$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Actual'!Y$10:Y$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Total'!Y$10:Y$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Actual'!Z$10:Z$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Total'!Z$10:Z$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Actual'!AA$10:AA$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Total'!AA$10:AA$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Actual'!AB$10:AB$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Total'!AB$10:AB$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Actual'!AC$10:AC$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Total'!AC$10:AC$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Actual'!AD$10:AD$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Total'!AD$10:AD$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Actual'!AE$10:AE$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Total'!AE$10:AE$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Actual'!AF$10:AF$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Total'!AF$10:AF$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Actual'!AG$10:AG$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B95,'WW Spending Total'!AG$10:AG$49),0)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C96,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,null,{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Actual'!D$10:D$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Total'!D$10:D$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Actual'!E$10:E$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Total'!E$10:E$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Actual'!F$10:F$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Total'!F$10:F$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Actual'!G$10:G$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Total'!G$10:G$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Actual'!H$10:H$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Total'!H$10:H$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Actual'!I$10:I$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Total'!I$10:I$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Actual'!J$10:J$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Total'!J$10:J$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Actual'!K$10:K$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Total'!K$10:K$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Actual'!L$10:L$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Total'!L$10:L$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Actual'!M$10:M$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Total'!M$10:M$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Actual'!N$10:N$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Total'!N$10:N$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Actual'!O$10:O$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Total'!O$10:O$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Actual'!P$10:P$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Total'!P$10:P$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Actual'!Q$10:Q$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Total'!Q$10:Q$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Actual'!R$10:R$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Total'!R$10:R$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Actual'!S$10:S$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Total'!S$10:S$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Actual'!T$10:T$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Total'!T$10:T$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Actual'!U$10:U$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Total'!U$10:U$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Actual'!V$10:V$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Total'!V$10:V$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Actual'!W$10:W$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Total'!W$10:W$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Actual'!X$10:X$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Total'!X$10:X$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Actual'!Y$10:Y$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Total'!Y$10:Y$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Actual'!Z$10:Z$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Total'!Z$10:Z$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Actual'!AA$10:AA$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Total'!AA$10:AA$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Actual'!AB$10:AB$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Total'!AB$10:AB$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Actual'!AC$10:AC$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Total'!AC$10:AC$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Actual'!AD$10:AD$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Total'!AD$10:AD$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Actual'!AE$10:AE$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Total'!AE$10:AE$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Actual'!AF$10:AF$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Total'!AF$10:AF$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Actual'!AG$10:AG$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B96,'WW Spending Total'!AG$10:AG$49),0)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C97,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,null,{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Actual'!D$10:D$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Total'!D$10:D$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Actual'!E$10:E$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Total'!E$10:E$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Actual'!F$10:F$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Total'!F$10:F$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Actual'!G$10:G$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Total'!G$10:G$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Actual'!H$10:H$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Total'!H$10:H$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Actual'!I$10:I$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Total'!I$10:I$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Actual'!J$10:J$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Total'!J$10:J$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Actual'!K$10:K$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Total'!K$10:K$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Actual'!L$10:L$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Total'!L$10:L$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Actual'!M$10:M$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Total'!M$10:M$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Actual'!N$10:N$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Total'!N$10:N$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Actual'!O$10:O$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Total'!O$10:O$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Actual'!P$10:P$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Total'!P$10:P$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Actual'!Q$10:Q$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Total'!Q$10:Q$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Actual'!R$10:R$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Total'!R$10:R$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Actual'!S$10:S$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Total'!S$10:S$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Actual'!T$10:T$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Total'!T$10:T$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Actual'!U$10:U$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Total'!U$10:U$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Actual'!V$10:V$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Total'!V$10:V$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Actual'!W$10:W$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Total'!W$10:W$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Actual'!X$10:X$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Total'!X$10:X$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Actual'!Y$10:Y$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Total'!Y$10:Y$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Actual'!Z$10:Z$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Total'!Z$10:Z$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Actual'!AA$10:AA$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Total'!AA$10:AA$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Actual'!AB$10:AB$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Total'!AB$10:AB$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Actual'!AC$10:AC$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Total'!AC$10:AC$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Actual'!AD$10:AD$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Total'!AD$10:AD$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Actual'!AE$10:AE$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Total'!AE$10:AE$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Actual'!AF$10:AF$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Total'!AF$10:AF$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Actual'!AG$10:AG$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B97,'WW Spending Total'!AG$10:AG$49),0)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C98,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,null,{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Actual'!D$10:D$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Total'!D$10:D$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Actual'!E$10:E$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Total'!E$10:E$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Actual'!F$10:F$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Total'!F$10:F$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Actual'!G$10:G$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Total'!G$10:G$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Actual'!H$10:H$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Total'!H$10:H$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Actual'!I$10:I$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Total'!I$10:I$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Actual'!J$10:J$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Total'!J$10:J$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Actual'!K$10:K$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Total'!K$10:K$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Actual'!L$10:L$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Total'!L$10:L$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Actual'!M$10:M$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Total'!M$10:M$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Actual'!N$10:N$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Total'!N$10:N$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Actual'!O$10:O$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Total'!O$10:O$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Actual'!P$10:P$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Total'!P$10:P$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Actual'!Q$10:Q$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Total'!Q$10:Q$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Actual'!R$10:R$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Total'!R$10:R$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Actual'!S$10:S$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Total'!S$10:S$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Actual'!T$10:T$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Total'!T$10:T$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Actual'!U$10:U$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Total'!U$10:U$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Actual'!V$10:V$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Total'!V$10:V$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Actual'!W$10:W$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Total'!W$10:W$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Actual'!X$10:X$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Total'!X$10:X$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Actual'!Y$10:Y$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Total'!Y$10:Y$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Actual'!Z$10:Z$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Total'!Z$10:Z$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Actual'!AA$10:AA$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Total'!AA$10:AA$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Actual'!AB$10:AB$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Total'!AB$10:AB$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Actual'!AC$10:AC$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Total'!AC$10:AC$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Actual'!AD$10:AD$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Total'!AD$10:AD$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Actual'!AE$10:AE$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Total'!AE$10:AE$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Actual'!AF$10:AF$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Total'!AF$10:AF$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Actual'!AG$10:AG$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B98,'WW Spending Total'!AG$10:AG$49),0)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C99,'MEG Def'!$A$24:$B$29,2),\"\")","v":""},null,null,{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Actual'!D$10:D$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Total'!D$10:D$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Actual'!E$10:E$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Total'!E$10:E$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Actual'!F$10:F$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Total'!F$10:F$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Actual'!G$10:G$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Total'!G$10:G$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Actual'!H$10:H$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Total'!H$10:H$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Actual'!I$10:I$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Total'!I$10:I$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Actual'!J$10:J$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Total'!J$10:J$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Actual'!K$10:K$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Total'!K$10:K$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Actual'!L$10:L$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Total'!L$10:L$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Actual'!M$10:M$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Total'!M$10:M$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Actual'!N$10:N$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Total'!N$10:N$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Actual'!O$10:O$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Total'!O$10:O$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Actual'!P$10:P$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Total'!P$10:P$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Actual'!Q$10:Q$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Total'!Q$10:Q$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Actual'!R$10:R$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Total'!R$10:R$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Actual'!S$10:S$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Total'!S$10:S$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Actual'!T$10:T$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Total'!T$10:T$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Actual'!U$10:U$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Total'!U$10:U$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Actual'!V$10:V$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Total'!V$10:V$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Actual'!W$10:W$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Total'!W$10:W$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Actual'!X$10:X$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Total'!X$10:X$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Actual'!Y$10:Y$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Total'!Y$10:Y$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Actual'!Z$10:Z$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Total'!Z$10:Z$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Actual'!AA$10:AA$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Total'!AA$10:AA$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Actual'!AB$10:AB$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Total'!AB$10:AB$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Actual'!AC$10:AC$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Total'!AC$10:AC$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Actual'!AD$10:AD$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Total'!AD$10:AD$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Actual'!AE$10:AE$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Total'!AE$10:AE$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Actual'!AF$10:AF$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Total'!AF$10:AF$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Actual'!AG$10:AG$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B99,'WW Spending Total'!AG$10:AG$49),0)","v":0}]
[null,null,null,null,{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Actual'!D$10:D$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Total'!D$10:D$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Actual'!E$10:E$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Total'!E$10:E$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Actual'!F$10:F$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Total'!F$10:F$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Actual'!G$10:G$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Total'!G$10:G$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Actual'!H$10:H$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Total'!H$10:H$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Actual'!I$10:I$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Total'!I$10:I$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Actual'!J$10:J$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Total'!J$10:J$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Actual'!K$10:K$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Total'!K$10:K$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Actual'!L$10:L$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Total'!L$10:L$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Actual'!M$10:M$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Total'!M$10:M$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Actual'!N$10:N$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Total'!N$10:N$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Actual'!O$10:O$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Total'!O$10:O$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Actual'!P$10:P$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Total'!P$10:P$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Actual'!Q$10:Q$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Total'!Q$10:Q$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Actual'!R$10:R$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Total'!R$10:R$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Actual'!S$10:S$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Total'!S$10:S$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Actual'!T$10:T$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Total'!T$10:T$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Actual'!U$10:U$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Total'!U$10:U$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Actual'!V$10:V$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Total'!V$10:V$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Actual'!W$10:W$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Total'!W$10:W$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Actual'!X$10:X$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Total'!X$10:X$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Actual'!Y$10:Y$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Total'!Y$10:Y$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Actual'!Z$10:Z$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Total'!Z$10:Z$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Actual'!AA$10:AA$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Total'!AA$10:AA$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Actual'!AB$10:AB$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Total'!AB$10:AB$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Actual'!AC$10:AC$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Total'!AC$10:AC$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Actual'!AD$10:AD$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Total'!AD$10:AD$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Actual'!AE$10:AE$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Total'!AE$10:AE$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Actual'!AF$10:AF$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Total'!AF$10:AF$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Actual'!AG$10:AG$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B100,'WW Spending Total'!AG$10:AG$49),0)","v":0}]
[null,"Medicaid Aggregate - WW only",null,null,{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Actual'!D$10:D$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Total'!D$10:D$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Actual'!E$10:E$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Total'!E$10:E$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Actual'!F$10:F$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Total'!F$10:F$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Actual'!G$10:G$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Total'!G$10:G$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Actual'!H$10:H$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Total'!H$10:H$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Actual'!I$10:I$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Total'!I$10:I$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Actual'!J$10:J$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Total'!J$10:J$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Actual'!K$10:K$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Total'!K$10:K$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Actual'!L$10:L$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Total'!L$10:L$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Actual'!M$10:M$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Total'!M$10:M$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Actual'!N$10:N$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Total'!N$10:N$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Actual'!O$10:O$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Total'!O$10:O$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Actual'!P$10:P$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Total'!P$10:P$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Actual'!Q$10:Q$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Total'!Q$10:Q$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Actual'!R$10:R$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Total'!R$10:R$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Actual'!S$10:S$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Total'!S$10:S$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Actual'!T$10:T$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Total'!T$10:T$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Actual'!U$10:U$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Total'!U$10:U$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Actual'!V$10:V$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Total'!V$10:V$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Actual'!W$10:W$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Total'!W$10:W$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Actual'!X$10:X$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Total'!X$10:X$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Actual'!Y$10:Y$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Total'!Y$10:Y$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Actual'!Z$10:Z$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Total'!Z$10:Z$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Actual'!AA$10:AA$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Total'!AA$10:AA$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Actual'!AB$10:AB$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Total'!AB$10:AB$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Actual'!AC$10:AC$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Total'!AC$10:AC$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Actual'!AD$10:AD$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Total'!AD$10:AD$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Actual'!AE$10:AE$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Total'!AE$10:AE$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Actual'!AF$10:AF$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Total'!AF$10:AF$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Actual'!AG$10:AG$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B101,'WW Spending Total'!AG$10:AG$49),0)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C102,'MEG Def'!$A$38:$B$43,2),\"\")","v":"CCO Expenditures"},1,null,{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Actual'!D$10:D$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Total'!D$10:D$49),0)","v":-5112},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Actual'!E$10:E$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Total'!E$10:E$49),0)","v":-22253},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Actual'!F$10:F$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Total'!F$10:F$49),0)","v":-104421},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Actual'!G$10:G$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Total'!G$10:G$49),0)","v":-24877},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Actual'!H$10:H$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Total'!H$10:H$49),0)","v":5929},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Actual'!I$10:I$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Total'!I$10:I$49),0)","v":893},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Actual'!J$10:J$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Total'!J$10:J$49),0)","v":-232456},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Actual'!K$10:K$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Total'!K$10:K$49),0)","v":738407},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Actual'!L$10:L$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Total'!L$10:L$49),0)","v":7952505},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Actual'!M$10:M$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Total'!M$10:M$49),0)","v":215420665},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Actual'!N$10:N$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Total'!N$10:N$49),0)","v":1552415363},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Actual'!O$10:O$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Total'!O$10:O$49),0)","v":3063508158},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Actual'!P$10:P$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Total'!P$10:P$49),0)","v":4379004881},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Actual'!Q$10:Q$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Total'!Q$10:Q$49),0)","v":6020205621},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Actual'!R$10:R$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Total'!R$10:R$49),0)","v":5700702844},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Actual'!S$10:S$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Total'!S$10:S$49),0)","v":4939638839},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Actual'!T$10:T$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Total'!T$10:T$49),0)","v":5524773752},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Actual'!U$10:U$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Total'!U$10:U$49),0)","v":6584247301},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Actual'!V$10:V$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Total'!V$10:V$49),0)","v":8120766952},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Actual'!W$10:W$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Total'!W$10:W$49),0)","v":8213245374},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Actual'!X$10:X$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Total'!X$10:X$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Actual'!Y$10:Y$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Total'!Y$10:Y$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Actual'!Z$10:Z$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Total'!Z$10:Z$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Actual'!AA$10:AA$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Total'!AA$10:AA$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Actual'!AB$10:AB$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Total'!AB$10:AB$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Actual'!AC$10:AC$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Total'!AC$10:AC$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Actual'!AD$10:AD$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Total'!AD$10:AD$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Actual'!AE$10:AE$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Total'!AE$10:AE$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Actual'!AF$10:AF$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Total'!AF$10:AF$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Actual'!AG$10:AG$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B102,'WW Spending Total'!AG$10:AG$49),0)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C103,'MEG Def'!$A$38:$B$43,2),\"\")","v":"DSHP Expenditures"},2,null,{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Actual'!D$10:D$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Total'!D$10:D$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Actual'!E$10:E$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Total'!E$10:E$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Actual'!F$10:F$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Total'!F$10:F$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Actual'!G$10:G$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Total'!G$10:G$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Actual'!H$10:H$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Total'!H$10:H$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Actual'!I$10:I$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Total'!I$10:I$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Actual'!J$10:J$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Total'!J$10:J$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Actual'!K$10:K$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Total'!K$10:K$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Actual'!L$10:L$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Total'!L$10:L$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Actual'!M$10:M$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Total'!M$10:M$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Actual'!N$10:N$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Total'!N$10:N$49),0)","v":237867608},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Actual'!O$10:O$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Total'!O$10:O$49),0)","v":242170762},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Actual'!P$10:P$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Total'!P$10:P$49),0)","v":118800628},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Actual'!Q$10:Q$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Total'!Q$10:Q$49),0)","v":105084504},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Actual'!R$10:R$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Total'!R$10:R$49),0)","v":105535336},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Actual'!S$10:S$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Total'!S$10:S$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Actual'!T$10:T$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Total'!T$10:T$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Actual'!U$10:U$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Total'!U$10:U$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Actual'!V$10:V$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Total'!V$10:V$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Actual'!W$10:W$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Total'!W$10:W$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Actual'!X$10:X$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Total'!X$10:X$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Actual'!Y$10:Y$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Total'!Y$10:Y$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Actual'!Z$10:Z$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Total'!Z$10:Z$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Actual'!AA$10:AA$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Total'!AA$10:AA$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Actual'!AB$10:AB$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Total'!AB$10:AB$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Actual'!AC$10:AC$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Total'!AC$10:AC$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Actual'!AD$10:AD$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Total'!AD$10:AD$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Actual'!AE$10:AE$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Total'!AE$10:AE$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Actual'!AF$10:AF$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Total'!AF$10:AF$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Actual'!AG$10:AG$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B103,'WW Spending Total'!AG$10:AG$49),0)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C104,'MEG Def'!$A$38:$B$43,2),\"\")","v":"Indian Health Service or tribal health facility expenditures"},3,null,{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Actual'!D$10:D$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Total'!D$10:D$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Actual'!E$10:E$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Total'!E$10:E$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Actual'!F$10:F$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Total'!F$10:F$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Actual'!G$10:G$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Total'!G$10:G$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Actual'!H$10:H$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Total'!H$10:H$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Actual'!I$10:I$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Total'!I$10:I$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Actual'!J$10:J$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Total'!J$10:J$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Actual'!K$10:K$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Total'!K$10:K$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Actual'!L$10:L$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Total'!L$10:L$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Actual'!M$10:M$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Total'!M$10:M$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Actual'!N$10:N$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Total'!N$10:N$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Actual'!O$10:O$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Total'!O$10:O$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Actual'!P$10:P$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Total'!P$10:P$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Actual'!Q$10:Q$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Total'!Q$10:Q$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Actual'!R$10:R$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Total'!R$10:R$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Actual'!S$10:S$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Total'!S$10:S$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Actual'!T$10:T$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Total'!T$10:T$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Actual'!U$10:U$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Total'!U$10:U$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Actual'!V$10:V$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Total'!V$10:V$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Actual'!W$10:W$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Total'!W$10:W$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Actual'!X$10:X$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Total'!X$10:X$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Actual'!Y$10:Y$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Total'!Y$10:Y$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Actual'!Z$10:Z$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Total'!Z$10:Z$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Actual'!AA$10:AA$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Total'!AA$10:AA$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Actual'!AB$10:AB$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Total'!AB$10:AB$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Actual'!AC$10:AC$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Total'!AC$10:AC$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Actual'!AD$10:AD$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Total'!AD$10:AD$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Actual'!AE$10:AE$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Total'!AE$10:AE$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Actual'!AF$10:AF$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Total'!AF$10:AF$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Actual'!AG$10:AG$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B104,'WW Spending Total'!AG$10:AG$49),0)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C105,'MEG Def'!$A$38:$B$43,2),\"\")","v":"Hospital Transformation Performance Program"},4,null,{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Actual'!D$10:D$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Total'!D$10:D$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Actual'!E$10:E$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Total'!E$10:E$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Actual'!F$10:F$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Total'!F$10:F$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Actual'!G$10:G$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Total'!G$10:G$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Actual'!H$10:H$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Total'!H$10:H$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Actual'!I$10:I$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Total'!I$10:I$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Actual'!J$10:J$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Total'!J$10:J$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Actual'!K$10:K$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Total'!K$10:K$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Actual'!L$10:L$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Total'!L$10:L$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Actual'!M$10:M$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Total'!M$10:M$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Actual'!N$10:N$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Total'!N$10:N$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Actual'!O$10:O$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Total'!O$10:O$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Actual'!P$10:P$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Total'!P$10:P$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Actual'!Q$10:Q$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Total'!Q$10:Q$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Actual'!R$10:R$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Total'!R$10:R$49),0)","v":87482365},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Actual'!S$10:S$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Total'!S$10:S$49),0)","v":89758991},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Actual'!T$10:T$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Total'!T$10:T$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Actual'!U$10:U$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Total'!U$10:U$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Actual'!V$10:V$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Total'!V$10:V$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Actual'!W$10:W$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Total'!W$10:W$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Actual'!X$10:X$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Total'!X$10:X$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Actual'!Y$10:Y$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Total'!Y$10:Y$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Actual'!Z$10:Z$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Total'!Z$10:Z$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Actual'!AA$10:AA$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Total'!AA$10:AA$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Actual'!AB$10:AB$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Total'!AB$10:AB$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Actual'!AC$10:AC$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Total'!AC$10:AC$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Actual'!AD$10:AD$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Total'!AD$10:AD$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Actual'!AE$10:AE$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Total'!AE$10:AE$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Actual'!AF$10:AF$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Total'!AF$10:AF$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Actual'!AG$10:AG$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B105,'WW Spending Total'!AG$10:AG$49),0)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C106,'MEG Def'!$A$38:$B$42,2),\"\")","v":""},null,null,{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Actual'!D$10:D$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Total'!D$10:D$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Actual'!E$10:E$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Total'!E$10:E$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Actual'!F$10:F$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Total'!F$10:F$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Actual'!G$10:G$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Total'!G$10:G$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Actual'!H$10:H$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Total'!H$10:H$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Actual'!I$10:I$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Total'!I$10:I$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Actual'!J$10:J$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Total'!J$10:J$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Actual'!K$10:K$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Total'!K$10:K$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Actual'!L$10:L$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Total'!L$10:L$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Actual'!M$10:M$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Total'!M$10:M$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Actual'!N$10:N$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Total'!N$10:N$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Actual'!O$10:O$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Total'!O$10:O$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Actual'!P$10:P$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Total'!P$10:P$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Actual'!Q$10:Q$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Total'!Q$10:Q$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Actual'!R$10:R$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Total'!R$10:R$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Actual'!S$10:S$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Total'!S$10:S$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Actual'!T$10:T$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Total'!T$10:T$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Actual'!U$10:U$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Total'!U$10:U$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Actual'!V$10:V$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Total'!V$10:V$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Actual'!W$10:W$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Total'!W$10:W$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Actual'!X$10:X$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Total'!X$10:X$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Actual'!Y$10:Y$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Total'!Y$10:Y$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Actual'!Z$10:Z$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Total'!Z$10:Z$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Actual'!AA$10:AA$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Total'!AA$10:AA$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Actual'!AB$10:AB$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Total'!AB$10:AB$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Actual'!AC$10:AC$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Total'!AC$10:AC$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Actual'!AD$10:AD$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Total'!AD$10:AD$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Actual'!AE$10:AE$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Total'!AE$10:AE$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Actual'!AF$10:AF$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Total'!AF$10:AF$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Actual'!AG$10:AG$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B106,'WW Spending Total'!AG$10:AG$49),0)","v":0}]
[null,null,null,null,{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Actual'!D$10:D$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Total'!D$10:D$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Actual'!E$10:E$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Total'!E$10:E$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Actual'!F$10:F$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Total'!F$10:F$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Actual'!G$10:G$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Total'!G$10:G$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Actual'!H$10:H$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Total'!H$10:H$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Actual'!I$10:I$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Total'!I$10:I$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Actual'!J$10:J$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Total'!J$10:J$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Actual'!K$10:K$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Total'!K$10:K$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Actual'!L$10:L$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Total'!L$10:L$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Actual'!M$10:M$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Total'!M$10:M$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Actual'!N$10:N$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Total'!N$10:N$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Actual'!O$10:O$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Total'!O$10:O$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Actual'!P$10:P$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Total'!P$10:P$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Actual'!Q$10:Q$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Total'!Q$10:Q$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Actual'!R$10:R$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Total'!R$10:R$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Actual'!S$10:S$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Total'!S$10:S$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Actual'!T$10:T$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Total'!T$10:T$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Actual'!U$10:U$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Total'!U$10:U$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Actual'!V$10:V$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Total'!V$10:V$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Actual'!W$10:W$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Total'!W$10:W$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Actual'!X$10:X$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Total'!X$10:X$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Actual'!Y$10:Y$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Total'!Y$10:Y$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Actual'!Z$10:Z$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Total'!Z$10:Z$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Actual'!AA$10:AA$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Total'!AA$10:AA$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Actual'!AB$10:AB$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Total'!AB$10:AB$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Actual'!AC$10:AC$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Total'!AC$10:AC$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Actual'!AD$10:AD$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Total'!AD$10:AD$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Actual'!AE$10:AE$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Total'!AE$10:AE$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Actual'!AF$10:AF$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Total'!AF$10:AF$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Actual'!AG$10:AG$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B107,'WW Spending Total'!AG$10:AG$49),0)","v":0}]
[null,"TOTAL",null,null,{"$f":"IF(AND(E$12>='Summary TC'!$C4, E$12<='Summary TC'!$C5), SUM(E87:E107),0)","v":0},{"$f":"IF(AND(F$12>='Summary TC'!$C4, F$12<='Summary TC'!$C5), SUM(F87:F107),0)","v":0},{"$f":"IF(AND(G$12>='Summary TC'!$C4, G$12<='Summary TC'!$C5), SUM(G87:G107),0)","v":0},{"$f":"IF(AND(H$12>='Summary TC'!$C4, H$12<='Summary TC'!$C5), SUM(H87:H107),0)","v":0},{"$f":"IF(AND(I$12>='Summary TC'!$C4, I$12<='Summary TC'!$C5), SUM(I87:I107),0)","v":0},{"$f":"IF(AND(J$12>='Summary TC'!$C4, J$12<='Summary TC'!$C5), SUM(J87:J107),0)","v":0},{"$f":"IF(AND(K$12>='Summary TC'!$C4, K$12<='Summary TC'!$C5), SUM(K87:K107),0)","v":0},{"$f":"IF(AND(L$12>='Summary TC'!$C4, L$12<='Summary TC'!$C5), SUM(L87:L107),0)","v":0},{"$f":"IF(AND(M$12>='Summary TC'!$C4, M$12<='Summary TC'!$C5), SUM(M87:M107),0)","v":0},{"$f":"IF(AND(N$12>='Summary TC'!$C4, N$12<='Summary TC'!$C5), SUM(N87:N107),0)","v":0},{"$f":"IF(AND(O$12>='Summary TC'!$C4, O$12<='Summary TC'!$C5), SUM(O87:O107),0)","v":0},{"$f":"IF(AND(P$12>='Summary TC'!$C4, P$12<='Summary TC'!$C5), SUM(P87:P107),0)","v":0},{"$f":"IF(AND(Q$12>='Summary TC'!$C4, Q$12<='Summary TC'!$C5), SUM(Q87:Q107),0)","v":0},{"$f":"IF(AND(R$12>='Summary TC'!$C4, R$12<='Summary TC'!$C5), SUM(R87:R107),0)","v":0},{"$f":"IF(AND(S$12>='Summary TC'!$C4, S$12<='Summary TC'!$C5), SUM(S87:S107),0)","v":0},{"$f":"IF(AND(T$12>='Summary TC'!$C4, T$12<='Summary TC'!$C5), SUM(T87:T107),0)","v":5029397830},{"$f":"IF(AND(U$12>='Summary TC'!$C4, U$12<='Summary TC'!$C5), SUM(U87:U107),0)","v":5524773752},{"$f":"IF(AND(V$12>='Summary TC'!$C4, V$12<='Summary TC'!$C5), SUM(V87:V107),0)","v":6584247301},{"$f":"IF(AND(W$12>='Summary TC'!$C4, W$12<='Summary TC'!$C5), SUM(W87:W107),0)","v":8120766952},{"$f":"IF(AND(X$12>='Summary TC'!$C4, X$12<='Summary TC'!$C5), SUM(X87:X107),0)","v":8213245374},{"$f":"IF(AND(Y$12>='Summary TC'!$C4, Y$12<='Summary TC'!$C5), SUM(Y87:Y107),0)","v":0},{"$f":"IF(AND(Z$12>='Summary TC'!$C4, Z$12<='Summary TC'!$C5), SUM(Z87:Z107),0)","v":0},{"$f":"IF(AND(AA$12>='Summary TC'!$C4, AA$12<='Summary TC'!$C5), SUM(AA87:AA107),0)","v":0},{"$f":"IF(AND(AB$12>='Summary TC'!$C4, AB$12<='Summary TC'!$C5), SUM(AB87:AB107),0)","v":0},{"$f":"IF(AND(AC$12>='Summary TC'!$C4, AC$12<='Summary TC'!$C5), SUM(AC87:AC107),0)","v":0},{"$f":"IF(AND(AD$12>='Summary TC'!$C4, AD$12<='Summary TC'!$C5), SUM(AD87:AD107),0)","v":0},{"$f":"IF(AND(AE$12>='Summary TC'!$C4, AE$12<='Summary TC'!$C5), SUM(AE87:AE107),0)","v":0},{"$f":"IF(AND(AF$12>='Summary TC'!$C4, AF$12<='Summary TC'!$C5), SUM(AF87:AF107),0)","v":0},{"$f":"IF(AND(AG$12>='Summary TC'!$C4, AG$12<='Summary TC'!$C5), SUM(AG87:AG107),0)","v":0},{"$f":"IF(AND(AH$12>='Summary TC'!$C4, AH$12<='Summary TC'!$C5), SUM(AH87:AH107),0)","v":0},{"$f":"SUM(E108:AH108)","v":33472431209}]
[]
[null,"Savings Phase-Down"]
[null,null,null,null,"DEMONSTRATION YEARS (DY)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL "]
[null,"Medicaid Per Capita",null,null,{"$f":"'DY Def'!B$5","v":1},{"$f":"'DY Def'!C$5","v":2},{"$f":"'DY Def'!D$5","v":3},{"$f":"'DY Def'!E$5","v":4},{"$f":"'DY Def'!F$5","v":5},{"$f":"'DY Def'!G$5","v":6},{"$f":"'DY Def'!H$5","v":7},{"$f":"'DY Def'!I$5","v":8},{"$f":"'DY Def'!J$5","v":9},{"$f":"'DY Def'!K$5","v":10},{"$f":"'DY Def'!L$5","v":11},{"$f":"'DY Def'!M$5","v":12},{"$f":"'DY Def'!N$5","v":13},{"$f":"'DY Def'!O$5","v":14},{"$f":"'DY Def'!P$5","v":15},{"$f":"'DY Def'!Q$5","v":16},{"$f":"'DY Def'!R$5","v":17},{"$f":"'DY Def'!S$5","v":18},{"$f":"'DY Def'!T$5","v":19},{"$f":"'DY Def'!U$5","v":20},{"$f":"'DY Def'!V$5","v":21},{"$f":"'DY Def'!W$5","v":22},{"$f":"'DY Def'!X$5","v":23},{"$f":"'DY Def'!Y$5","v":24},{"$f":"'DY Def'!Z$5","v":25},{"$f":"'DY Def'!AA$5","v":26},{"$f":"'DY Def'!AB$5","v":27},{"$f":"'DY Def'!AC$5","v":28},{"$f":"'DY Def'!AD$5","v":29},{"$f":"'DY Def'!AE$5","v":30}]
[null,null,null,{"$f":"'MEG Def'!$H7","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C114,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,"Without Waiver ",{"$f":"IF($D113=\"Savings Phase-Down\",E15,\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,null,null,"With Waiver",{"$f":"IF($D113=\"Savings Phase-Down\",E88,\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,"Difference",null,null,{"$f":"IFERROR(E114-E115,0)","v":0},{"$f":"IFERROR(F114-F115,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AD114-AD115,0)","v":0},{"$f":"IFERROR(AE114-AE115,0)","v":0},{"$f":"IFERROR(AF114-AF115,0)","v":0},{"$f":"IFERROR(AG114-AG115,0)","v":0},{"$f":"IFERROR(AH114-AH115,0)","v":0}]
[null,"Phase-Down Percentage"]
[null,"Savings Reduction",null,null,{"$f":"IF((E116>0),(1-E117)*E116,0)","v":0},{"$f":"IF((F116>0),(1-F117)*F116,0)","v":0},{"$f":"IF((G116>0),(1-G117)*G116,0)","v":0},{"$f":"IF((H116>0),(1-H117)*H116,0)","v":0},{"$f":"IF((I116>0),(1-I117)*I116,0)","v":0},{"$f":"IF((J116>0),(1-J117)*J116,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AD116>0),(1-AD117)*AD116,0)","v":0},{"$f":"IF((AE116>0),(1-AE117)*AE116,0)","v":0},{"$f":"IF((AF116>0),(1-AF117)*AF116,0)","v":0},{"$f":"IF((AG116>0),(1-AG117)*AG116,0)","v":0},{"$f":"IF((AH116>0),(1-AH117)*AH116,0)","v":0}]
[null,null,null,{"$f":"'MEG Def'!$H8","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C120,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,"Without Waiver ",{"$f":"IF($D119=\"Savings Phase-Down\",E19,\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,null,null,"With Waiver",{"$f":"IF($D119=\"Savings Phase-Down\",E89,\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,"Difference",null,null,{"$f":"IFERROR(E120-E121,0)","v":0},{"$f":"IFERROR(F120-F121,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AD120-AD121,0)","v":0},{"$f":"IFERROR(AE120-AE121,0)","v":0},{"$f":"IFERROR(AF120-AF121,0)","v":0},{"$f":"IFERROR(AG120-AG121,0)","v":0},{"$f":"IFERROR(AH120-AH121,0)","v":0}]
[null,"Phase-Down Percentage"]
[null,"Savings Reduction",null,null,{"$f":"IF((E122>0),(1-E123)*E122,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AD122>0),(1-AD123)*AD122,0)","v":0},{"$f":"IF((AE122>0),(1-AE123)*AE122,0)","v":0},{"$f":"IF((AF122>0),(1-AF123)*AF122,0)","v":0},{"$f":"IF((AG122>0),(1-AG123)*AG122,0)","v":0},{"$f":"IF((AH122>0),(1-AH123)*AH122,0)","v":0}]
[null,null,null,{"$f":"'MEG Def'!$H9","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C126,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,"Without Waiver ",{"$f":"IF($D125=\"Savings Phase-Down\",E23,\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,null,null,"With Waiver",{"$f":"IF($D125=\"Savings Phase-Down\",E90,\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,"Difference",null,null,{"$f":"IFERROR(E126-E127,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AD126-AD127,0)","v":0},{"$f":"IFERROR(AE126-AE127,0)","v":0},{"$f":"IFERROR(AF126-AF127,0)","v":0},{"$f":"IFERROR(AG126-AG127,0)","v":0},{"$f":"IFERROR(AH126-AH127,0)","v":0}]
[null,"Phase-Down Percentage"]
[null,"Savings Reduction",null,null,{"$f":"IF((E128>0),(1-E129)*E128,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AD128>0),(1-AD129)*AD128,0)","v":0},{"$f":"IF((AE128>0),(1-AE129)*AE128,0)","v":0},{"$f":"IF((AF128>0),(1-AF129)*AF128,0)","v":0},{"$f":"IF((AG128>0),(1-AG129)*AG128,0)","v":0},{"$f":"IF((AH128>0),(1-AH129)*AH128,0)","v":0}]
[null,null,null,{"$f":"'MEG Def'!$H10","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C132,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,"Without Waiver ",{"$f":"IF($D131=\"Savings Phase-Down\",E27,\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,null,null,"With Waiver",{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "}]
[null,"Difference",null,null,{"$f":"IFERROR(E132-E133,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AD132-AD133,0)","v":0},{"$f":"IFERROR(AE132-AE133,0)","v":0},{"$f":"IFERROR(AF132-AF133,0)","v":0},{"$f":"IFERROR(AG132-AG133,0)","v":0},{"$f":"IFERROR(AH132-AH133,0)","v":0}]
[null,"Phase-Down Percentage"]
[null,"Savings Reduction",null,null,{"$f":"IF((E134>0),(1-E135)*E134,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AD134>0),(1-AD135)*AD134,0)","v":0},{"$f":"IF((AE134>0),(1-AE135)*AE134,0)","v":0},{"$f":"IF((AF134>0),(1-AF135)*AF134,0)","v":0},{"$f":"IF((AG134>0),(1-AG135)*AG134,0)","v":0},{"$f":"IF((AH134>0),(1-AH135)*AH134,0)","v":0}]
[null,null,null,{"$f":"'MEG Def'!$H11","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C138,'MEG Def'!$A$7:$B$12,2),\"\")","v":""},null,"Without Waiver ",{"$f":"IF($D137=\"Savings Phase-Down\",E31,\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,null,null,"With Waiver",{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "}]
[null,"Difference",null,null,{"$f":"IFERROR(E138-E139,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AD138-AD139,0)","v":0},{"$f":"IFERROR(AE138-AE139,0)","v":0},{"$f":"IFERROR(AF138-AF139,0)","v":0},{"$f":"IFERROR(AG138-AG139,0)","v":0},{"$f":"IFERROR(AH138-AH139,0)","v":0}]
[null,"Phase-Down Percentage"]
[null,"Savings Reduction",null,null,{"$f":"IF((E140>0),(1-E141)*E140,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AD140>0),(1-AD141)*AD140,0)","v":0},{"$f":"IF((AE140>0),(1-AE141)*AE140,0)","v":0},{"$f":"IF((AF140>0),(1-AF141)*AF140,0)","v":0},{"$f":"IF((AG140>0),(1-AG141)*AG140,0)","v":0},{"$f":"IF((AH140>0),(1-AH141)*AH140,0)","v":0}]
[]
[null,"Total Reduction",null,null,{"$f":"IF(AND(E$12>='Summary TC'!$C4,E$12<='Summary TC'!$C5),SUMIF($B111:$B143,\"Savings Reduction\",E111:E143),0)","v":0},{"$f":"IF(AND(F$12>='Summary TC'!$C4,F$12<='Summary TC'!$C5),SUMIF($B111:$B143,\"Savings Reduction\",F111:F143),0)","v":0},{"$f":"IF(AND(G$12>='Summary TC'!$C4,G$12<='Summary TC'!$C5),SUMIF($B111:$B143,\"Savings Reduction\",G111:G143),0)","v":0},{"$f":"IF(AND(H$12>='Summary TC'!$C4,H$12<='Summary TC'!$C5),SUMIF($B111:$B143,\"Savings Reduction\",H111:H143),0)","v":0},{"$f":"IF(AND(I$12>='Summary TC'!$C4,I$12<='Summary TC'!$C5),SUMIF($B111:$B143,\"Savings Reduction\",I111:I143),0)","v":0},{"$f":"IF(AND(J$12>='Summary TC'!$C4,J$12<='Summary TC'!$C5),SUMIF($B111:$B143,\"Savings Reduction\",J111:J143),0)","v":0},{"$f":"IF(AND(K$12>='Summary TC'!$C4,K$12<='Summary TC'!$C5),SUMIF($B111:$B143,\"Savings Reduction\",K111:K143),0)","v":0},{"$f":"IF(AND(L$12>='Summary TC'!$C4,L$12<='Summary TC'!$C5),SUMIF($B111:$B143,\"Savings Reduction\",L111:L143),0)","v":0},{"$f":"IF(AND(M$12>='Summary TC'!$C4,M$12<='Summary TC'!$C5),SUMIF($B111:$B143,\"Savings Reduction\",M111:M143),0)","v":0},{"$f":"IF(AND(N$12>='Summary TC'!$C4,N$12<='Summary TC'!$C5),SUMIF($B111:$B143,\"Savings Reduction\",N111:N143),0)","v":0},{"$f":"IF(AND(O$12>='Summary TC'!$C4,O$12<='Summary TC'!$C5),SUMIF($B111:$B143,\"Savings Reduction\",O111:O143),0)","v":0},{"$f":"IF(AND(P$12>='Summary TC'!$C4,P$12<='Summary TC'!$C5),SUMIF($B111:$B143,\"Savings Reduction\",P111:P143),0)","v":0},{"$f":"IF(AND(Q$12>='Summary TC'!$C4,Q$12<='Summary TC'!$C5),SUMIF($B111:$B143,\"Savings Reduction\",Q111:Q143),0)","v":0},{"$f":"IF(AND(R$12>='Summary TC'!$C4,R$12<='Summary TC'!$C5),SUMIF($B111:$B143,\"Savings Reduction\",R111:R143),0)","v":0},{"$f":"IF(AND(S$12>='Summary TC'!$C4,S$12<='Summary TC'!$C5),SUMIF($B111:$B143,\"Savings Reduction\",S111:S143),0)","v":0},{"$f":"IF(AND(T$12>='Summary TC'!$C4,T$12<='Summary TC'!$C5),SUMIF($B111:$B143,\"Savings Reduction\",T111:T143),0)","v":0},{"$f":"IF(AND(U$12>='Summary TC'!$C4,U$12<='Summary TC'!$C5),SUMIF($B111:$B143,\"Savings Reduction\",U111:U143),0)","v":0},{"$f":"IF(AND(V$12>='Summary TC'!$C4,V$12<='Summary TC'!$C5),SUMIF($B111:$B143,\"Savings Reduction\",V111:V143),0)","v":0},{"$f":"IF(AND(W$12>='Summary TC'!$C4,W$12<='Summary TC'!$C5),SUMIF($B111:$B143,\"Savings Reduction\",W111:W143),0)","v":0},{"$f":"IF(AND(X$12>='Summary TC'!$C4,X$12<='Summary TC'!$C5),SUMIF($B111:$B143,\"Savings Reduction\",X111:X143),0)","v":0},{"$f":"IF(AND(Y$12>='Summary TC'!$C4,Y$12<='Summary TC'!$C5),SUMIF($B111:$B142,\"Savings Reduction\",Y111:Y142),0)","v":0},{"$f":"IF(AND(Z$12>='Summary TC'!$C4,Z$12<='Summary TC'!$C5),SUMIF($B111:$B142,\"Savings Reduction\",Z111:Z142),0)","v":0},{"$f":"IF(AND(AA$12>='Summary TC'!$C4,AA$12<='Summary TC'!$C5),SUMIF($B111:$B142,\"Savings Reduction\",AA111:AA142),0)","v":0},{"$f":"IF(AND(AB$12>='Summary TC'!$C4,AB$12<='Summary TC'!$C5),SUMIF($B111:$B142,\"Savings Reduction\",AB111:AB142),0)","v":0},{"$f":"IF(AND(AC$12>='Summary TC'!$C4,AC$12<='Summary TC'!$C5),SUMIF($B111:$B142,\"Savings Reduction\",AC111:AC142),0)","v":0},{"$f":"IF(AND(AD$12>='Summary TC'!$C4,AD$12<='Summary TC'!$C5),SUMIF($B111:$B142,\"Savings Reduction\",AD111:AD142),0)","v":0},{"$f":"IF(AND(AE$12>='Summary TC'!$C4,AE$12<='Summary TC'!$C5),SUMIF($B111:$B142,\"Savings Reduction\",AE111:AE142),0)","v":0},{"$f":"IF(AND(AF$12>='Summary TC'!$C4,AF$12<='Summary TC'!$C5),SUMIF($B111:$B142,\"Savings Reduction\",AF111:AF142),0)","v":0},{"$f":"IF(AND(AG$12>='Summary TC'!$C4,AG$12<='Summary TC'!$C5),SUMIF($B111:$B142,\"Savings Reduction\",AG111:AG142),0)","v":0},{"$f":"IF(AND(AH$12>='Summary TC'!$C4,AH$12<='Summary TC'!$C5),SUMIF($B111:$B142,\"Savings Reduction\",AH111:AH142),0)","v":0},{"$f":"SUM(E144:AH144)","v":0}]
[]
[]
[null,"BASE VARIANCE",null,null,{"$f":"E82-E108-E144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,5787222602.1899986,5670390803.6999989,5222356049.7199993,5319778076.1399994,5606782204.0799999,0,0,0,0,0,0,0,0,0,0,27606529735.830002]
[null,"Excess Spending from Hypotheticals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AI210,0)+MIN(AI266,0)","v":0}]
[null,"1115A Dual Demonstration Savings (state preliminary estimate)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E149:AH149)","v":0}]
[null,"1115A Dual Demonstration Savings (OACT certified)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E150:AH150)","v":0}]
[null,"Carry-Forward Savings From Prior Period"]
[null,"NET VARIANCE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI147:AI151)","v":27606529735.830002}]
[]
[null,"Cumulative Target Limit"]
[null,null,null,null,"DEMONSTRATION YEARS (DY)"]
[null,null,null,null,{"$f":"'DY Def'!B$5","v":1},{"$f":"'DY Def'!C$5","v":2},{"$f":"'DY Def'!D$5","v":3},{"$f":"'DY Def'!E$5","v":4},{"$f":"'DY Def'!F$5","v":5},{"$f":"'DY Def'!G$5","v":6},{"$f":"'DY Def'!H$5","v":7},{"$f":"'DY Def'!I$5","v":8},{"$f":"'DY Def'!J$5","v":9},{"$f":"'DY Def'!K$5","v":10},{"$f":"'DY Def'!L$5","v":11},{"$f":"'DY Def'!M$5","v":12},{"$f":"'DY Def'!N$5","v":13},{"$f":"'DY Def'!O$5","v":14},{"$f":"'DY Def'!P$5","v":15},{"$f":"'DY Def'!Q$5","v":16},{"$f":"'DY Def'!R$5","v":17},{"$f":"'DY Def'!S$5","v":18},{"$f":"'DY Def'!T$5","v":19},{"$f":"'DY Def'!U$5","v":20},{"$f":"'DY Def'!V$5","v":21},{"$f":"'DY Def'!W$5","v":22},{"$f":"'DY Def'!X$5","v":23},{"$f":"'DY Def'!Y$5","v":24},{"$f":"'DY Def'!Z$5","v":25},{"$f":"'DY Def'!AA$5","v":26},{"$f":"'DY Def'!AB$5","v":27},{"$f":"'DY Def'!AC$5","v":28},{"$f":"'DY Def'!AD$5","v":29},{"$f":"'DY Def'!AE$5","v":30}]
[]
[null,"Cumulative Target Percentage (CTP)"]
[null,"Cumulative Budget Neutrality Limit (CBNL)",null,null,{"$f":"IF(AND(E$12>='Summary TC'!$C$4, E$12<='Summary TC'!$C$5),D159+E82-E144,0)","v":0},{"$f":"IF(AND(F$12>='Summary TC'!$C$4, F$12<='Summary TC'!$C$5),E159+F82-F144,0)","v":0},{"$f":"IF(AND(G$12>='Summary TC'!$C$4, G$12<='Summary TC'!$C$5),F159+G82-G144,0)","v":0},{"$f":"IF(AND(H$12>='Summary TC'!$C$4, H$12<='Summary TC'!$C$5),G159+H82-H144,0)","v":0},{"$f":"IF(AND(I$12>='Summary TC'!$C$4, I$12<='Summary TC'!$C$5),H159+I82-I144,0)","v":0},{"$f":"IF(AND(J$12>='Summary TC'!$C$4, J$12<='Summary TC'!$C$5),I159+J82-J144,0)","v":0},{"$f":"IF(AND(K$12>='Summary TC'!$C$4, K$12<='Summary TC'!$C$5),J159+K82-K144,0)","v":0},{"$f":"IF(AND(L$12>='Summary TC'!$C$4, L$12<='Summary TC'!$C$5),K159+L82-L144,0)","v":0},{"$f":"IF(AND(M$12>='Summary TC'!$C$4, M$12<='Summary TC'!$C$5),L159+M82-M144,0)","v":0},{"$f":"IF(AND(N$12>='Summary TC'!$C$4, N$12<='Summary TC'!$C$5),M159+N82-N144,0)","v":0},{"$f":"IF(AND(O$12>='Summary TC'!$C$4, O$12<='Summary TC'!$C$5),N159+O82-O144,0)","v":0},{"$f":"IF(AND(P$12>='Summary TC'!$C$4, P$12<='Summary TC'!$C$5),O159+P82-P144,0)","v":0},{"$f":"IF(AND(Q$12>='Summary TC'!$C$4, Q$12<='Summary TC'!$C$5),P159+Q82-Q144,0)","v":0},{"$f":"IF(AND(R$12>='Summary TC'!$C$4, R$12<='Summary TC'!$C$5),Q159+R82-R144,0)","v":0},{"$f":"IF(AND(S$12>='Summary TC'!$C$4, S$12<='Summary TC'!$C$5),R159+S82-S144,0)","v":0},{"$f":"IF(AND(T$12>='Summary TC'!$C$4, T$12<='Summary TC'!$C$5),S159+T82-T144,0)","v":10816620432.189999},{"$f":"IF(AND(U$12>='Summary TC'!$C$4, U$12<='Summary TC'!$C$5),T159+U82-U144,0)","v":22011784987.889999},{"$f":"IF(AND(V$12>='Summary TC'!$C$4, V$12<='Summary TC'!$C$5),U159+V82-V144,0)","v":33818388338.610001},{"$f":"IF(AND(W$12>='Summary TC'!$C$4, W$12<='Summary TC'!$C$5),V159+W82-W144,0)","v":47258933366.75},{"$f":"IF(AND(X$12>='Summary TC'!$C$4, X$12<='Summary TC'!$C$5),W159+X82-X144,0)","v":61078960944.830002},{"$f":"IF(AND(Y$12>='Summary TC'!$C$4, Y$12<='Summary TC'!$C$5),X159+Y82-Y144,0)","v":0},{"$f":"IF(AND(Z$12>='Summary TC'!$C$4, Z$12<='Summary TC'!$C$5),Y159+Z82-Z144,0)","v":0},{"$f":"IF(AND(AA$12>='Summary TC'!$C$4, AA$12<='Summary TC'!$C$5),Z159+AA82-AA144,0)","v":0},{"$f":"IF(AND(AB$12>='Summary TC'!$C$4, AB$12<='Summary TC'!$C$5),AA159+AB82-AB144,0)","v":0},{"$f":"IF(AND(AC$12>='Summary TC'!$C$4, AC$12<='Summary TC'!$C$5),AB159+AC82-AC144,0)","v":0},{"$f":"IF(AND(AD$12>='Summary TC'!$C$4, AD$12<='Summary TC'!$C$5),AC159+AD82-AD144,0)","v":0},{"$f":"IF(AND(AE$12>='Summary TC'!$C$4, AE$12<='Summary TC'!$C$5),AD159+AE82-AE144,0)","v":0},{"$f":"IF(AND(AF$12>='Summary TC'!$C$4, AF$12<='Summary TC'!$C$5),AE159+AF82-AF144,0)","v":0},{"$f":"IF(AND(AG$12>='Summary TC'!$C$4, AG$12<='Summary TC'!$C$5),AF159+AG82-AG144,0)","v":0},{"$f":"IF(AND(AH$12>='Summary TC'!$C$4, AH$12<='Summary TC'!$C$5),AG159+AH82-AH144,0)","v":0}]
[null,"Allowed Cumulative Variance (= CTP X CBNL)",null,null,{"$f":"E159*E158","v":0},{"$f":"F159*F158","v":0},{"$f":"G159*G158","v":0},{"$f":"H159*H158","v":0},{"$f":"I159*I158","v":0},{"$f":"J159*J158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD159*AD158","v":0},{"$f":"AE159*AE158","v":0},{"$f":"AF159*AF158","v":0},{"$f":"AG159*AG158","v":0},{"$f":"AH159*AH158","v":0}]
[]
[null,"Actual Cumulative Variance (Positive = Overspending)",null,null,{"$f":"IF(AND(E$12>='Summary TC'!$C$4, E$12<='Summary TC'!$C$5), D162-E147,0)","v":0},{"$f":"IF(AND(F$12>='Summary TC'!$C$4, F$12<='Summary TC'!$C$5), E162-F147,0)","v":0},{"$f":"IF(AND(G$12>='Summary TC'!$C$4, G$12<='Summary TC'!$C$5), F162-G147,0)","v":0},{"$f":"IF(AND(H$12>='Summary TC'!$C$4, H$12<='Summary TC'!$C$5), G162-H147,0)","v":0},{"$f":"IF(AND(I$12>='Summary TC'!$C$4, I$12<='Summary TC'!$C$5), H162-I147,0)","v":0},{"$f":"IF(AND(J$12>='Summary TC'!$C$4, J$12<='Summary TC'!$C$5), I162-J147,0)","v":0},{"$f":"IF(AND(K$12>='Summary TC'!$C$4, K$12<='Summary TC'!$C$5), J162-K147,0)","v":0},{"$f":"IF(AND(L$12>='Summary TC'!$C$4, L$12<='Summary TC'!$C$5), K162-L147,0)","v":0},{"$f":"IF(AND(M$12>='Summary TC'!$C$4, M$12<='Summary TC'!$C$5), L162-M147,0)","v":0},{"$f":"IF(AND(N$12>='Summary TC'!$C$4, N$12<='Summary TC'!$C$5), M162-N147,0)","v":0},{"$f":"IF(AND(O$12>='Summary TC'!$C$4, O$12<='Summary TC'!$C$5), N162-O147,0)","v":0},{"$f":"IF(AND(P$12>='Summary TC'!$C$4, P$12<='Summary TC'!$C$5), O162-P147,0)","v":0},{"$f":"IF(AND(Q$12>='Summary TC'!$C$4, Q$12<='Summary TC'!$C$5), P162-Q147,0)","v":0},{"$f":"IF(AND(R$12>='Summary TC'!$C$4, R$12<='Summary TC'!$C$5), Q162-R147,0)","v":0},{"$f":"IF(AND(S$12>='Summary TC'!$C$4, S$12<='Summary TC'!$C$5), R162-S147,0)","v":0},{"$f":"IF(AND(T$12>='Summary TC'!$C$4, T$12<='Summary TC'!$C$5), S162-T147,0)","v":-5787222602.1899986},{"$f":"IF(AND(U$12>='Summary TC'!$C$4, U$12<='Summary TC'!$C$5), T162-U147,0)","v":-11457613405.889997},{"$f":"IF(AND(V$12>='Summary TC'!$C$4, V$12<='Summary TC'!$C$5), U162-V147,0)","v":-16679969455.609997},{"$f":"IF(AND(W$12>='Summary TC'!$C$4, W$12<='Summary TC'!$C$5), V162-W147,0)","v":-21999747531.749996},{"$f":"IF(AND(X$12>='Summary TC'!$C$4, X$12<='Summary TC'!$C$5), W162-X147,0)","v":-27606529735.829994},{"$f":"IF(AND(Y$12>='Summary TC'!$C$4, Y$12<='Summary TC'!$C$5), X162-Y147,0)","v":0},{"$f":"IF(AND(Z$12>='Summary TC'!$C$4, Z$12<='Summary TC'!$C$5), Y162-Z147,0)","v":0},{"$f":"IF(AND(AA$12>='Summary TC'!$C$4, AA$12<='Summary TC'!$C$5), Z162-AA147,0)","v":0},{"$f":"IF(AND(AB$12>='Summary TC'!$C$4, AB$12<='Summary TC'!$C$5), AA162-AB147,0)","v":0},{"$f":"IF(AND(AC$12>='Summary TC'!$C$4, AC$12<='Summary TC'!$C$5), AB162-AC147,0)","v":0},{"$f":"IF(AND(AD$12>='Summary TC'!$C$4, AD$12<='Summary TC'!$C$5), AC162-AD147,0)","v":0},{"$f":"IF(AND(AE$12>='Summary TC'!$C$4, AE$12<='Summary TC'!$C$5), AD162-AE147,0)","v":0},{"$f":"IF(AND(AF$12>='Summary TC'!$C$4, AF$12<='Summary TC'!$C$5), AE162-AF147,0)","v":0},{"$f":"IF(AND(AG$12>='Summary TC'!$C$4, AG$12<='Summary TC'!$C$5), AF162-AG147,0)","v":0},{"$f":"IF(AND(AH$12>='Summary TC'!$C$4, AH$12<='Summary TC'!$C$5), AG162-AH147,0)","v":0}]
[null,"Is a Corrective Action Plan needed?",null,null,{"$f":"IF(E162>E160,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(F162>F160,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(G162>G160,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(H162>H160,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(I162>I160,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(J162>J160,\"CAP Needed\",\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",{"$f":"IF(AD162>AD160,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(AE162>AE160,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(AF162>AF160,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(AG162>AG160,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(AH162>AH160,\"CAP Needed\",\" \")","v":" "}]
[]
[]
[]
[null,"HYPOTHETICALS TEST 1"]
[]
[null,"Without-Waiver Total Expenditures"]
[null,null,null,null,"DEMONSTRATION YEARS (DY)"]
[null,null,null,null,{"$f":"'DY Def'!B$5","v":1},{"$f":"'DY Def'!C$5","v":2},{"$f":"'DY Def'!D$5","v":3},{"$f":"'DY Def'!E$5","v":4},{"$f":"'DY Def'!F$5","v":5},{"$f":"'DY Def'!G$5","v":6},{"$f":"'DY Def'!H$5","v":7},{"$f":"'DY Def'!I$5","v":8},{"$f":"'DY Def'!J$5","v":9},{"$f":"'DY Def'!K$5","v":10},{"$f":"'DY Def'!L$5","v":11},{"$f":"'DY Def'!M$5","v":12},{"$f":"'DY Def'!N$5","v":13},{"$f":"'DY Def'!O$5","v":14},{"$f":"'DY Def'!P$5","v":15},{"$f":"'DY Def'!Q$5","v":16},{"$f":"'DY Def'!R$5","v":17},{"$f":"'DY Def'!S$5","v":18},{"$f":"'DY Def'!T$5","v":19},{"$f":"'DY Def'!U$5","v":20},{"$f":"'DY Def'!V$5","v":21},{"$f":"'DY Def'!W$5","v":22},{"$f":"'DY Def'!X$5","v":23},{"$f":"'DY Def'!Y$5","v":24},{"$f":"'DY Def'!Z$5","v":25},{"$f":"'DY Def'!AA$5","v":26},{"$f":"'DY Def'!AB$5","v":27},{"$f":"'DY Def'!AC$5","v":28},{"$f":"'DY Def'!AD$5","v":29},{"$f":"'DY Def'!AE$5","v":30},"TOTAL "]
[null,"Hypothetical 1 Per Capita"]
[null,{"$f":"IFERROR(VLOOKUP(C173,'MEG Def'!$A$45:$B$48,2),\"\")","v":""},null,"Total",{"$f":"E174*E175","v":0},{"$f":"F174*F175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD174*AD175","v":0},{"$f":"AE174*AE175","v":0},{"$f":"AF174*AF175","v":0},{"$f":"AG174*AG175","v":0},{"$f":"AH174*AH175","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C174,'MEG Def'!$A$45:$B$47,2),\"\")","v":""},null,"PMPM",{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B173,'WOW PMPM & Agg'!D$45:D$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B173,'WOW PMPM & Agg'!E$45:E$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B173,'WOW PMPM & Agg'!F$45:F$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B173,'WOW PMPM & Agg'!G$45:G$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B173,'WOW PMPM & Agg'!H$45:H$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B173,'WOW PMPM & Agg'!I$45:I$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B173,'WOW PMPM & Agg'!J$45:J$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B173,'WOW PMPM & Agg'!K$45:K$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B173,'WOW PMPM & Agg'!L$45:L$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B173,'WOW PMPM & Agg'!M$45:M$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B173,'WOW PMPM & Agg'!N$45:N$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B173,'WOW PMPM & Agg'!O$45:O$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B173,'WOW PMPM & Agg'!P$45:P$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B173,'WOW PMPM & Agg'!Q$45:Q$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B173,'WOW PMPM & Agg'!R$45:R$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B173,'WOW PMPM & Agg'!S$45:S$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B173,'WOW PMPM & Agg'!T$45:T$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B173,'WOW PMPM & Agg'!U$45:U$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B173,'WOW PMPM & Agg'!V$45:V$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B173,'WOW PMPM & Agg'!W$45:W$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B173,'WOW PMPM & Agg'!X$45:X$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B173,'WOW PMPM & Agg'!Y$45:Y$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B173,'WOW PMPM & Agg'!Z$45:Z$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B173,'WOW PMPM & Agg'!AA$45:AA$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B173,'WOW PMPM & Agg'!AB$45:AB$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B173,'WOW PMPM & Agg'!AC$45:AC$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B173,'WOW PMPM & Agg'!AD$45:AD$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B173,'WOW PMPM & Agg'!AE$45:AE$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B173,'WOW PMPM & Agg'!AF$45:AF$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B173,'WOW PMPM & Agg'!AG$45:AG$53)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C175,'MEG Def'!$A$45:$B$47,2),\"\")","v":""},null,"Mem-Mon",{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B173,'MemMon Actual'!D$10:D$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B173,'MemMon Total'!D$10:D$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B173,'MemMon Actual'!E$10:E$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B173,'MemMon Total'!E$10:E$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B173,'MemMon Actual'!F$10:F$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B173,'MemMon Total'!F$10:F$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B173,'MemMon Actual'!G$10:G$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B173,'MemMon Total'!G$10:G$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B173,'MemMon Actual'!H$10:H$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B173,'MemMon Total'!H$10:H$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B173,'MemMon Actual'!I$10:I$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B173,'MemMon Total'!I$10:I$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B173,'MemMon Actual'!J$10:J$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B173,'MemMon Total'!J$10:J$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B173,'MemMon Actual'!K$10:K$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B173,'MemMon Total'!K$10:K$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B173,'MemMon Actual'!L$10:L$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B173,'MemMon Total'!L$10:L$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B173,'MemMon Actual'!M$10:M$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B173,'MemMon Total'!M$10:M$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B173,'MemMon Actual'!N$10:N$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B173,'MemMon Total'!N$10:N$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B173,'MemMon Actual'!O$10:O$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B173,'MemMon Total'!O$10:O$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B173,'MemMon Actual'!P$10:P$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B173,'MemMon Total'!P$10:P$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B173,'MemMon Actual'!Q$10:Q$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B173,'MemMon Total'!Q$10:Q$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B173,'MemMon Actual'!R$10:R$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B173,'MemMon Total'!R$10:R$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B173,'MemMon Actual'!S$10:S$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B173,'MemMon Total'!S$10:S$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B173,'MemMon Actual'!T$10:T$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B173,'MemMon Total'!T$10:T$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B173,'MemMon Actual'!U$10:U$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B173,'MemMon Total'!U$10:U$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B173,'MemMon Actual'!V$10:V$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B173,'MemMon Total'!V$10:V$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B173,'MemMon Actual'!W$10:W$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B173,'MemMon Total'!W$10:W$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B173,'MemMon Actual'!X$10:X$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B173,'MemMon Total'!X$10:X$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B173,'MemMon Actual'!Y$10:Y$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B173,'MemMon Total'!Y$10:Y$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B173,'MemMon Actual'!Z$10:Z$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B173,'MemMon Total'!Z$10:Z$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B173,'MemMon Actual'!AA$10:AA$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B173,'MemMon Total'!AA$10:AA$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B173,'MemMon Actual'!AB$10:AB$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B173,'MemMon Total'!AB$10:AB$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B173,'MemMon Actual'!AC$10:AC$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B173,'MemMon Total'!AC$10:AC$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B173,'MemMon Actual'!AD$10:AD$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B173,'MemMon Total'!AD$10:AD$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B173,'MemMon Actual'!AE$10:AE$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B173,'MemMon Total'!AE$10:AE$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B173,'MemMon Actual'!AF$10:AF$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B173,'MemMon Total'!AF$10:AF$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B173,'MemMon Actual'!AG$10:AG$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B173,'MemMon Total'!AG$10:AG$35),0)","v":0}]
[]
[null,{"$f":"IFERROR(VLOOKUP(C177,'MEG Def'!$A$45:$B$47,2),\"\")","v":""},null,"Total",{"$f":"E178*E179","v":0},{"$f":"F178*F179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD178*AD179","v":0},{"$f":"AE178*AE179","v":0},{"$f":"AF178*AF179","v":0},{"$f":"AG178*AG179","v":0},{"$f":"AH178*AH179","v":0}]
[null,null,null,"PMPM",{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B177,'WOW PMPM & Agg'!D$45:D$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B177,'WOW PMPM & Agg'!E$45:E$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B177,'WOW PMPM & Agg'!F$45:F$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B177,'WOW PMPM & Agg'!G$45:G$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B177,'WOW PMPM & Agg'!H$45:H$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B177,'WOW PMPM & Agg'!I$45:I$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B177,'WOW PMPM & Agg'!J$45:J$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B177,'WOW PMPM & Agg'!K$45:K$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B177,'WOW PMPM & Agg'!L$45:L$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B177,'WOW PMPM & Agg'!M$45:M$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B177,'WOW PMPM & Agg'!N$45:N$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B177,'WOW PMPM & Agg'!O$45:O$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B177,'WOW PMPM & Agg'!P$45:P$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B177,'WOW PMPM & Agg'!Q$45:Q$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B177,'WOW PMPM & Agg'!R$45:R$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B177,'WOW PMPM & Agg'!S$45:S$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B177,'WOW PMPM & Agg'!T$45:T$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B177,'WOW PMPM & Agg'!U$45:U$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B177,'WOW PMPM & Agg'!V$45:V$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B177,'WOW PMPM & Agg'!W$45:W$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B177,'WOW PMPM & Agg'!X$45:X$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B177,'WOW PMPM & Agg'!Y$45:Y$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B177,'WOW PMPM & Agg'!Z$45:Z$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B177,'WOW PMPM & Agg'!AA$45:AA$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B177,'WOW PMPM & Agg'!AB$45:AB$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B177,'WOW PMPM & Agg'!AC$45:AC$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B177,'WOW PMPM & Agg'!AD$45:AD$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B177,'WOW PMPM & Agg'!AE$45:AE$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B177,'WOW PMPM & Agg'!AF$45:AF$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B177,'WOW PMPM & Agg'!AG$45:AG$53)","v":0}]
[null,null,null,"Mem-Mon",{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B177,'MemMon Actual'!D$10:D$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B177,'MemMon Total'!D$10:D$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B177,'MemMon Actual'!E$10:E$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B177,'MemMon Total'!E$10:E$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B177,'MemMon Actual'!F$10:F$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B177,'MemMon Total'!F$10:F$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B177,'MemMon Actual'!G$10:G$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B177,'MemMon Total'!G$10:G$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B177,'MemMon Actual'!H$10:H$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B177,'MemMon Total'!H$10:H$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B177,'MemMon Actual'!I$10:I$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B177,'MemMon Total'!I$10:I$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B177,'MemMon Actual'!J$10:J$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B177,'MemMon Total'!J$10:J$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B177,'MemMon Actual'!K$10:K$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B177,'MemMon Total'!K$10:K$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B177,'MemMon Actual'!L$10:L$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B177,'MemMon Total'!L$10:L$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B177,'MemMon Actual'!M$10:M$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B177,'MemMon Total'!M$10:M$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B177,'MemMon Actual'!N$10:N$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B177,'MemMon Total'!N$10:N$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B177,'MemMon Actual'!O$10:O$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B177,'MemMon Total'!O$10:O$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B177,'MemMon Actual'!P$10:P$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B177,'MemMon Total'!P$10:P$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B177,'MemMon Actual'!Q$10:Q$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B177,'MemMon Total'!Q$10:Q$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B177,'MemMon Actual'!R$10:R$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B177,'MemMon Total'!R$10:R$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B177,'MemMon Actual'!S$10:S$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B177,'MemMon Total'!S$10:S$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B177,'MemMon Actual'!T$10:T$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B177,'MemMon Total'!T$10:T$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B177,'MemMon Actual'!U$10:U$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B177,'MemMon Total'!U$10:U$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B177,'MemMon Actual'!V$10:V$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B177,'MemMon Total'!V$10:V$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B177,'MemMon Actual'!W$10:W$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B177,'MemMon Total'!W$10:W$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B177,'MemMon Actual'!X$10:X$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B177,'MemMon Total'!X$10:X$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B177,'MemMon Actual'!Y$10:Y$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B177,'MemMon Total'!Y$10:Y$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B177,'MemMon Actual'!Z$10:Z$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B177,'MemMon Total'!Z$10:Z$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B177,'MemMon Actual'!AA$10:AA$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B177,'MemMon Total'!AA$10:AA$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B177,'MemMon Actual'!AB$10:AB$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B177,'MemMon Total'!AB$10:AB$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B177,'MemMon Actual'!AC$10:AC$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B177,'MemMon Total'!AC$10:AC$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B177,'MemMon Actual'!AD$10:AD$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B177,'MemMon Total'!AD$10:AD$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B177,'MemMon Actual'!AE$10:AE$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B177,'MemMon Total'!AE$10:AE$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B177,'MemMon Actual'!AF$10:AF$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B177,'MemMon Total'!AF$10:AF$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B177,'MemMon Actual'!AG$10:AG$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B177,'MemMon Total'!AG$10:AG$35),0)","v":0}]
[]
[null,{"$f":"IFERROR(VLOOKUP(C181,'MEG Def'!$A$45:$B$47,2),\"\")","v":""},null,"Total",{"$f":"E182*E183","v":0},{"$f":"F182*F183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD182*AD183","v":0},{"$f":"AE182*AE183","v":0},{"$f":"AF182*AF183","v":0},{"$f":"AG182*AG183","v":0},{"$f":"AH182*AH183","v":0}]
[null,null,null,"PMPM",{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B181,'WOW PMPM & Agg'!D$45:D$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B181,'WOW PMPM & Agg'!E$45:E$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B181,'WOW PMPM & Agg'!F$45:F$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B181,'WOW PMPM & Agg'!G$45:G$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B181,'WOW PMPM & Agg'!H$45:H$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B181,'WOW PMPM & Agg'!I$45:I$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B181,'WOW PMPM & Agg'!J$45:J$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B181,'WOW PMPM & Agg'!K$45:K$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B181,'WOW PMPM & Agg'!L$45:L$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B181,'WOW PMPM & Agg'!M$45:M$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B181,'WOW PMPM & Agg'!N$45:N$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B181,'WOW PMPM & Agg'!O$45:O$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B181,'WOW PMPM & Agg'!P$45:P$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B181,'WOW PMPM & Agg'!Q$45:Q$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B181,'WOW PMPM & Agg'!R$45:R$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B181,'WOW PMPM & Agg'!S$45:S$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B181,'WOW PMPM & Agg'!T$45:T$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B181,'WOW PMPM & Agg'!U$45:U$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B181,'WOW PMPM & Agg'!V$45:V$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B181,'WOW PMPM & Agg'!W$45:W$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B181,'WOW PMPM & Agg'!X$45:X$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B181,'WOW PMPM & Agg'!Y$45:Y$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B181,'WOW PMPM & Agg'!Z$45:Z$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B181,'WOW PMPM & Agg'!AA$45:AA$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B181,'WOW PMPM & Agg'!AB$45:AB$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B181,'WOW PMPM & Agg'!AC$45:AC$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B181,'WOW PMPM & Agg'!AD$45:AD$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B181,'WOW PMPM & Agg'!AE$45:AE$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B181,'WOW PMPM & Agg'!AF$45:AF$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B181,'WOW PMPM & Agg'!AG$45:AG$53)","v":0}]
[null,null,null,"Mem-Mon",{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B181,'MemMon Actual'!D$10:D$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B181,'MemMon Total'!D$10:D$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B181,'MemMon Actual'!E$10:E$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B181,'MemMon Total'!E$10:E$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B181,'MemMon Actual'!F$10:F$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B181,'MemMon Total'!F$10:F$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B181,'MemMon Actual'!G$10:G$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B181,'MemMon Total'!G$10:G$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B181,'MemMon Actual'!H$10:H$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B181,'MemMon Total'!H$10:H$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B181,'MemMon Actual'!I$10:I$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B181,'MemMon Total'!I$10:I$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B181,'MemMon Actual'!J$10:J$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B181,'MemMon Total'!J$10:J$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B181,'MemMon Actual'!K$10:K$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B181,'MemMon Total'!K$10:K$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B181,'MemMon Actual'!L$10:L$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B181,'MemMon Total'!L$10:L$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B181,'MemMon Actual'!M$10:M$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B181,'MemMon Total'!M$10:M$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B181,'MemMon Actual'!N$10:N$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B181,'MemMon Total'!N$10:N$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B181,'MemMon Actual'!O$10:O$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B181,'MemMon Total'!O$10:O$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B181,'MemMon Actual'!P$10:P$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B181,'MemMon Total'!P$10:P$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B181,'MemMon Actual'!Q$10:Q$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B181,'MemMon Total'!Q$10:Q$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B181,'MemMon Actual'!R$10:R$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B181,'MemMon Total'!R$10:R$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B181,'MemMon Actual'!S$10:S$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B181,'MemMon Total'!S$10:S$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B181,'MemMon Actual'!T$10:T$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B181,'MemMon Total'!T$10:T$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B181,'MemMon Actual'!U$10:U$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B181,'MemMon Total'!U$10:U$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B181,'MemMon Actual'!V$10:V$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B181,'MemMon Total'!V$10:V$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B181,'MemMon Actual'!W$10:W$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B181,'MemMon Total'!W$10:W$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B181,'MemMon Actual'!X$10:X$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B181,'MemMon Total'!X$10:X$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B181,'MemMon Actual'!Y$10:Y$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B181,'MemMon Total'!Y$10:Y$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B181,'MemMon Actual'!Z$10:Z$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B181,'MemMon Total'!Z$10:Z$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B181,'MemMon Actual'!AA$10:AA$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B181,'MemMon Total'!AA$10:AA$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B181,'MemMon Actual'!AB$10:AB$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B181,'MemMon Total'!AB$10:AB$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B181,'MemMon Actual'!AC$10:AC$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B181,'MemMon Total'!AC$10:AC$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B181,'MemMon Actual'!AD$10:AD$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B181,'MemMon Total'!AD$10:AD$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B181,'MemMon Actual'!AE$10:AE$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B181,'MemMon Total'!AE$10:AE$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B181,'MemMon Actual'!AF$10:AF$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B181,'MemMon Total'!AF$10:AF$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$10:$B$39,'Summary TC'!$B181,'MemMon Actual'!AG$10:AG$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B181,'MemMon Total'!AG$10:AG$35),0)","v":0}]
[]
[]
[null,"Hypothetical 1 Aggregate",null,"Same as WW Total? "]
[null,null,null,"No"]
[]
[null,{"$f":"IFERROR(VLOOKUP(C189,'MEG Def'!$A$50:$B$52,2),\"\")","v":""},null,{"$f":"IF($C189<>0,\"Total\",\"\")","v":""},{"$f":"IF($D$187=\"Yes\",E204,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>E$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!D$45:D$53),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!D$45:D$53)*0.25),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!D$45:D$53)*0.5),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!D$45:D$53)*0.75),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!D$45:D$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!D$45:D$53)))","v":0},{"$f":"IF($D$187=\"Yes\",F204,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>F$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!E$45:E$53),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!E$45:E$53)*0.25),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!E$45:E$53)*0.5),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!E$45:E$53)*0.75),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!E$45:E$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!E$45:E$53)))","v":0},{"$f":"IF($D$187=\"Yes\",G204,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>G$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!F$45:F$53),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!F$45:F$53)*0.25),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!F$45:F$53)*0.5),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!F$45:F$53)*0.75),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!F$45:F$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!F$45:F$53)))","v":0},{"$f":"IF($D$187=\"Yes\",H204,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>H$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!G$45:G$53),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!G$45:G$53)*0.25),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!G$45:G$53)*0.5),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!G$45:G$53)*0.75),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!G$45:G$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!G$45:G$53)))","v":0},{"$f":"IF($D$187=\"Yes\",I204,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>I$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!H$45:H$53),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!H$45:H$53)*0.25),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!H$45:H$53)*0.5),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!H$45:H$53)*0.75),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!H$45:H$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!H$45:H$53)))","v":0},{"$f":"IF($D$187=\"Yes\",J204,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>J$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!I$45:I$53),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!I$45:I$53)*0.25),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!I$45:I$53)*0.5),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!I$45:I$53)*0.75),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!I$45:I$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!I$45:I$53)))","v":0},{"$f":"IF($D$187=\"Yes\",K204,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>K$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!J$45:J$53),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!J$45:J$53)*0.25),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!J$45:J$53)*0.5),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!J$45:J$53)*0.75),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!J$45:J$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!J$45:J$53)))","v":0},{"$f":"IF($D$187=\"Yes\",L204,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>L$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!K$45:K$53),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!K$45:K$53)*0.25),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!K$45:K$53)*0.5),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!K$45:K$53)*0.75),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!K$45:K$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!K$45:K$53)))","v":0},{"$f":"IF($D$187=\"Yes\",M204,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>M$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!L$45:L$53),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!L$45:L$53)*0.25),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!L$45:L$53)*0.5),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!L$45:L$53)*0.75),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!L$45:L$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!L$45:L$53)))","v":0},{"$f":"IF($D$187=\"Yes\",N204,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>N$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!M$45:M$53),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!M$45:M$53)*0.25),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!M$45:M$53)*0.5),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!M$45:M$53)*0.75),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!M$45:M$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!M$45:M$53)))","v":0},{"$f":"IF($D$187=\"Yes\",O204,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>O$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!N$45:N$53),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!N$45:N$53)*0.25),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!N$45:N$53)*0.5),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!N$45:N$53)*0.75),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!N$45:N$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!N$45:N$53)))","v":0},{"$f":"IF($D$187=\"Yes\",P204,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>P$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!O$45:O$53),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!O$45:O$53)*0.25),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!O$45:O$53)*0.5),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!O$45:O$53)*0.75),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!O$45:O$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!O$45:O$53)))","v":0},{"$f":"IF($D$187=\"Yes\",Q204,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Q$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!P$45:P$53),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!P$45:P$53)*0.25),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!P$45:P$53)*0.5),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!P$45:P$53)*0.75),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!P$45:P$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!P$45:P$53)))","v":0},{"$f":"IF($D$187=\"Yes\",R204,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>R$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!Q$45:Q$53),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!Q$45:Q$53)*0.25),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!Q$45:Q$53)*0.5),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!Q$45:Q$53)*0.75),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!Q$45:Q$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!Q$45:Q$53)))","v":0},{"$f":"IF($D$187=\"Yes\",S204,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>S$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!R$45:R$53),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!R$45:R$53)*0.25),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!R$45:R$53)*0.5),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!R$45:R$53)*0.75),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!R$45:R$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!R$45:R$53)))","v":0},{"$f":"IF($D$187=\"Yes\",T204,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>T$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!S$45:S$53),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!S$45:S$53)*0.25),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!S$45:S$53)*0.5),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!S$45:S$53)*0.75),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!S$45:S$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!S$45:S$53)))","v":0},{"$f":"IF($D$187=\"Yes\",U204,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>U$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!T$45:T$53),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!T$45:T$53)*0.25),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!T$45:T$53)*0.5),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!T$45:T$53)*0.75),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!T$45:T$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!T$45:T$53)))","v":0},{"$f":"IF($D$187=\"Yes\",V204,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>V$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!U$45:U$53),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!U$45:U$53)*0.25),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!U$45:U$53)*0.5),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!U$45:U$53)*0.75),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!U$45:U$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!U$45:U$53)))","v":0},{"$f":"IF($D$187=\"Yes\",W204,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>W$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!V$45:V$53),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!V$45:V$53)*0.25),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!V$45:V$53)*0.5),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!V$45:V$53)*0.75),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!V$45:V$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!V$45:V$53)))","v":0},{"$f":"IF($D$187=\"Yes\",X204,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>X$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!W$45:W$53),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!W$45:W$53)*0.25),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!W$45:W$53)*0.5),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!W$45:W$53)*0.75),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!W$45:W$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!W$45:W$53)))","v":0},{"$f":"IF($D$187=\"Yes\",Y204,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Y$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!X$45:X$53),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!X$45:X$53)*0.25),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!X$45:X$53)*0.5),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!X$45:X$53)*0.75),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!X$45:X$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!X$45:X$53)))","v":0},{"$f":"IF($D$187=\"Yes\",Z204,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Z$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!Y$45:Y$53),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!Y$45:Y$53)*0.25),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!Y$45:Y$53)*0.5),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!Y$45:Y$53)*0.75),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!Y$45:Y$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!Y$45:Y$53)))","v":0},{"$f":"IF($D$187=\"Yes\",AA204,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AA$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!Z$45:Z$53),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!Z$45:Z$53)*0.25),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!Z$45:Z$53)*0.5),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!Z$45:Z$53)*0.75),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!Z$45:Z$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!Z$45:Z$53)))","v":0},{"$f":"IF($D$187=\"Yes\",AB204,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AB$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AA$45:AA$53),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AA$45:AA$53)*0.25),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AA$45:AA$53)*0.5),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AA$45:AA$53)*0.75),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AA$45:AA$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AA$45:AA$53)))","v":0},{"$f":"IF($D$187=\"Yes\",AC204,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AC$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AB$45:AB$53),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AB$45:AB$53)*0.25),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AB$45:AB$53)*0.5),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AB$45:AB$53)*0.75),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AB$45:AB$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AB$45:AB$53)))","v":0},{"$f":"IF($D$187=\"Yes\",AD204,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AD$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AC$45:AC$53),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AC$45:AC$53)*0.25),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AC$45:AC$53)*0.5),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AC$45:AC$53)*0.75),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AC$45:AC$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AC$45:AC$53)))","v":0},{"$f":"IF($D$187=\"Yes\",AE204,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AE$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AD$45:AD$53),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AD$45:AD$53)*0.25),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AD$45:AD$53)*0.5),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AD$45:AD$53)*0.75),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AD$45:AD$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AD$45:AD$53)))","v":0},{"$f":"IF($D$187=\"Yes\",AF204,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AF$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AE$45:AE$53),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AE$45:AE$53)*0.25),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AE$45:AE$53)*0.5),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AE$45:AE$53)*0.75),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AE$45:AE$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AE$45:AE$53)))","v":0},{"$f":"IF($D$187=\"Yes\",AG204,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AG$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AF$45:AF$53),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AF$45:AF$53)*0.25),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AF$45:AF$53)*0.5),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AF$45:AF$53)*0.75),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AF$45:AF$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AF$45:AF$53)))","v":0},{"$f":"IF($D$187=\"Yes\",AH204,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AH$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AG$45:AG$53),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AG$45:AG$53)*0.25),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AG$45:AG$53)*0.5),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AG$45:AG$53)*0.75),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AG$45:AG$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B189,'WOW PMPM & Agg'!AG$45:AG$53)))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C190,'MEG Def'!$A$50:$B$52,2),\"\")","v":""},null,{"$f":"IF($C190<>0,\"Total\",\"\")","v":""},{"$f":"IF($D$187=\"Yes\",E205,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>E$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!D$45:D$53),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!D$45:D$53)*0.25),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!D$45:D$53)*0.5),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!D$45:D$53)*0.75),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!D$45:D$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!D$45:D$53)))","v":0},{"$f":"IF($D$187=\"Yes\",F205,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>F$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!E$45:E$53),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!E$45:E$53)*0.25),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!E$45:E$53)*0.5),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!E$45:E$53)*0.75),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!E$45:E$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!E$45:E$53)))","v":0},{"$f":"IF($D$187=\"Yes\",G205,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>G$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!F$45:F$53),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!F$45:F$53)*0.25),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!F$45:F$53)*0.5),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!F$45:F$53)*0.75),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!F$45:F$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!F$45:F$53)))","v":0},{"$f":"IF($D$187=\"Yes\",H205,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>H$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!G$45:G$53),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!G$45:G$53)*0.25),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!G$45:G$53)*0.5),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!G$45:G$53)*0.75),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!G$45:G$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!G$45:G$53)))","v":0},{"$f":"IF($D$187=\"Yes\",I205,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>I$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!H$45:H$53),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!H$45:H$53)*0.25),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!H$45:H$53)*0.5),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!H$45:H$53)*0.75),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!H$45:H$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!H$45:H$53)))","v":0},{"$f":"IF($D$187=\"Yes\",J205,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>J$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!I$45:I$53),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!I$45:I$53)*0.25),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!I$45:I$53)*0.5),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!I$45:I$53)*0.75),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!I$45:I$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!I$45:I$53)))","v":0},{"$f":"IF($D$187=\"Yes\",K205,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>K$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!J$45:J$53),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!J$45:J$53)*0.25),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!J$45:J$53)*0.5),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!J$45:J$53)*0.75),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!J$45:J$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!J$45:J$53)))","v":0},{"$f":"IF($D$187=\"Yes\",L205,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>L$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!K$45:K$53),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!K$45:K$53)*0.25),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!K$45:K$53)*0.5),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!K$45:K$53)*0.75),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!K$45:K$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!K$45:K$53)))","v":0},{"$f":"IF($D$187=\"Yes\",M205,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>M$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!L$45:L$53),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!L$45:L$53)*0.25),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!L$45:L$53)*0.5),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!L$45:L$53)*0.75),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!L$45:L$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!L$45:L$53)))","v":0},{"$f":"IF($D$187=\"Yes\",N205,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>N$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!M$45:M$53),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!M$45:M$53)*0.25),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!M$45:M$53)*0.5),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!M$45:M$53)*0.75),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!M$45:M$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!M$45:M$53)))","v":0},{"$f":"IF($D$187=\"Yes\",O205,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>O$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!N$45:N$53),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!N$45:N$53)*0.25),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!N$45:N$53)*0.5),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!N$45:N$53)*0.75),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!N$45:N$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!N$45:N$53)))","v":0},{"$f":"IF($D$187=\"Yes\",P205,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>P$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!O$45:O$53),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!O$45:O$53)*0.25),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!O$45:O$53)*0.5),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!O$45:O$53)*0.75),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!O$45:O$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!O$45:O$53)))","v":0},{"$f":"IF($D$187=\"Yes\",Q205,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Q$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!P$45:P$53),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!P$45:P$53)*0.25),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!P$45:P$53)*0.5),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!P$45:P$53)*0.75),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!P$45:P$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!P$45:P$53)))","v":0},{"$f":"IF($D$187=\"Yes\",R205,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>R$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!Q$45:Q$53),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!Q$45:Q$53)*0.25),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!Q$45:Q$53)*0.5),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!Q$45:Q$53)*0.75),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!Q$45:Q$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!Q$45:Q$53)))","v":0},{"$f":"IF($D$187=\"Yes\",S205,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>S$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!R$45:R$53),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!R$45:R$53)*0.25),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!R$45:R$53)*0.5),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!R$45:R$53)*0.75),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!R$45:R$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!R$45:R$53)))","v":0},{"$f":"IF($D$187=\"Yes\",T205,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>T$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!S$45:S$53),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!S$45:S$53)*0.25),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!S$45:S$53)*0.5),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!S$45:S$53)*0.75),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!S$45:S$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!S$45:S$53)))","v":0},{"$f":"IF($D$187=\"Yes\",U205,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>U$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!T$45:T$53),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!T$45:T$53)*0.25),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!T$45:T$53)*0.5),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!T$45:T$53)*0.75),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!T$45:T$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!T$45:T$53)))","v":0},{"$f":"IF($D$187=\"Yes\",V205,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>V$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!U$45:U$53),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!U$45:U$53)*0.25),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!U$45:U$53)*0.5),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!U$45:U$53)*0.75),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!U$45:U$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!U$45:U$53)))","v":0},{"$f":"IF($D$187=\"Yes\",W205,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>W$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!V$45:V$53),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!V$45:V$53)*0.25),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!V$45:V$53)*0.5),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!V$45:V$53)*0.75),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!V$45:V$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!V$45:V$53)))","v":0},{"$f":"IF($D$187=\"Yes\",X205,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>X$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!W$45:W$53),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!W$45:W$53)*0.25),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!W$45:W$53)*0.5),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!W$45:W$53)*0.75),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!W$45:W$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!W$45:W$53)))","v":0},{"$f":"IF($D$187=\"Yes\",Y205,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Y$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!X$45:X$53),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!X$45:X$53)*0.25),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!X$45:X$53)*0.5),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!X$45:X$53)*0.75),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!X$45:X$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!X$45:X$53)))","v":0},{"$f":"IF($D$187=\"Yes\",Z205,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Z$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!Y$45:Y$53),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!Y$45:Y$53)*0.25),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!Y$45:Y$53)*0.5),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!Y$45:Y$53)*0.75),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!Y$45:Y$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!Y$45:Y$53)))","v":0},{"$f":"IF($D$187=\"Yes\",AA205,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AA$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!Z$45:Z$53),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!Z$45:Z$53)*0.25),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!Z$45:Z$53)*0.5),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!Z$45:Z$53)*0.75),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!Z$45:Z$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!Z$45:Z$53)))","v":0},{"$f":"IF($D$187=\"Yes\",AB205,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AB$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AA$45:AA$53),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AA$45:AA$53)*0.25),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AA$45:AA$53)*0.5),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AA$45:AA$53)*0.75),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AA$45:AA$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AA$45:AA$53)))","v":0},{"$f":"IF($D$187=\"Yes\",AC205,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AC$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AB$45:AB$53),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AB$45:AB$53)*0.25),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AB$45:AB$53)*0.5),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AB$45:AB$53)*0.75),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AB$45:AB$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AB$45:AB$53)))","v":0},{"$f":"IF($D$187=\"Yes\",AD205,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AD$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AC$45:AC$53),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AC$45:AC$53)*0.25),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AC$45:AC$53)*0.5),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AC$45:AC$53)*0.75),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AC$45:AC$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AC$45:AC$53)))","v":0},{"$f":"IF($D$187=\"Yes\",AE205,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AE$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AD$45:AD$53),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AD$45:AD$53)*0.25),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AD$45:AD$53)*0.5),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AD$45:AD$53)*0.75),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AD$45:AD$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AD$45:AD$53)))","v":0},{"$f":"IF($D$187=\"Yes\",AF205,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AF$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AE$45:AE$53),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AE$45:AE$53)*0.25),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AE$45:AE$53)*0.5),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AE$45:AE$53)*0.75),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AE$45:AE$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AE$45:AE$53)))","v":0},{"$f":"IF($D$187=\"Yes\",AG205,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AG$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AF$45:AF$53),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AF$45:AF$53)*0.25),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AF$45:AF$53)*0.5),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AF$45:AF$53)*0.75),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AF$45:AF$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AF$45:AF$53)))","v":0},{"$f":"IF($D$187=\"Yes\",AH205,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AH$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AG$45:AG$53),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AG$45:AG$53)*0.25),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AG$45:AG$53)*0.5),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AG$45:AG$53)*0.75),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AG$45:AG$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B190,'WOW PMPM & Agg'!AG$45:AG$53)))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C191,'MEG Def'!$A$50:$B$52,2),\"\")","v":""},null,{"$f":"IF($C191<>0,\"Total\",\"\")","v":""},{"$f":"IF($D$187=\"Yes\",E206,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>E$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!D$45:D$53),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!D$45:D$53)*0.25),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!D$45:D$53)*0.5),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!D$45:D$53)*0.75),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!D$45:D$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!D$45:D$53)))","v":0},{"$f":"IF($D$187=\"Yes\",F206,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>F$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!E$45:E$53),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!E$45:E$53)*0.25),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!E$45:E$53)*0.5),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!E$45:E$53)*0.75),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!E$45:E$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!E$45:E$53)))","v":0},{"$f":"IF($D$187=\"Yes\",G206,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>G$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!F$45:F$53),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!F$45:F$53)*0.25),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!F$45:F$53)*0.5),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!F$45:F$53)*0.75),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!F$45:F$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!F$45:F$53)))","v":0},{"$f":"IF($D$187=\"Yes\",H206,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>H$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!G$45:G$53),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!G$45:G$53)*0.25),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!G$45:G$53)*0.5),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!G$45:G$53)*0.75),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!G$45:G$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!G$45:G$53)))","v":0},{"$f":"IF($D$187=\"Yes\",I206,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>I$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!H$45:H$53),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!H$45:H$53)*0.25),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!H$45:H$53)*0.5),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!H$45:H$53)*0.75),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!H$45:H$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!H$45:H$53)))","v":0},{"$f":"IF($D$187=\"Yes\",J206,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>J$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!I$45:I$53),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!I$45:I$53)*0.25),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!I$45:I$53)*0.5),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!I$45:I$53)*0.75),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!I$45:I$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!I$45:I$53)))","v":0},{"$f":"IF($D$187=\"Yes\",K206,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>K$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!J$45:J$53),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!J$45:J$53)*0.25),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!J$45:J$53)*0.5),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!J$45:J$53)*0.75),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!J$45:J$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!J$45:J$53)))","v":0},{"$f":"IF($D$187=\"Yes\",L206,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>L$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!K$45:K$53),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!K$45:K$53)*0.25),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!K$45:K$53)*0.5),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!K$45:K$53)*0.75),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!K$45:K$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!K$45:K$53)))","v":0},{"$f":"IF($D$187=\"Yes\",M206,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>M$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!L$45:L$53),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!L$45:L$53)*0.25),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!L$45:L$53)*0.5),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!L$45:L$53)*0.75),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!L$45:L$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!L$45:L$53)))","v":0},{"$f":"IF($D$187=\"Yes\",N206,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>N$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!M$45:M$53),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!M$45:M$53)*0.25),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!M$45:M$53)*0.5),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!M$45:M$53)*0.75),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!M$45:M$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!M$45:M$53)))","v":0},{"$f":"IF($D$187=\"Yes\",O206,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>O$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!N$45:N$53),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!N$45:N$53)*0.25),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!N$45:N$53)*0.5),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!N$45:N$53)*0.75),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!N$45:N$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!N$45:N$53)))","v":0},{"$f":"IF($D$187=\"Yes\",P206,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>P$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!O$45:O$53),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!O$45:O$53)*0.25),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!O$45:O$53)*0.5),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!O$45:O$53)*0.75),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!O$45:O$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!O$45:O$53)))","v":0},{"$f":"IF($D$187=\"Yes\",Q206,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Q$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!P$45:P$53),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!P$45:P$53)*0.25),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!P$45:P$53)*0.5),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!P$45:P$53)*0.75),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!P$45:P$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!P$45:P$53)))","v":0},{"$f":"IF($D$187=\"Yes\",R206,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>R$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!Q$45:Q$53),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!Q$45:Q$53)*0.25),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!Q$45:Q$53)*0.5),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!Q$45:Q$53)*0.75),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!Q$45:Q$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!Q$45:Q$53)))","v":0},{"$f":"IF($D$187=\"Yes\",S206,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>S$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!R$45:R$53),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!R$45:R$53)*0.25),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!R$45:R$53)*0.5),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!R$45:R$53)*0.75),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!R$45:R$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!R$45:R$53)))","v":0},{"$f":"IF($D$187=\"Yes\",T206,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>T$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!S$45:S$53),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!S$45:S$53)*0.25),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!S$45:S$53)*0.5),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!S$45:S$53)*0.75),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!S$45:S$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!S$45:S$53)))","v":0},{"$f":"IF($D$187=\"Yes\",U206,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>U$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!T$45:T$53),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!T$45:T$53)*0.25),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!T$45:T$53)*0.5),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!T$45:T$53)*0.75),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!T$45:T$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!T$45:T$53)))","v":0},{"$f":"IF($D$187=\"Yes\",V206,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>V$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!U$45:U$53),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!U$45:U$53)*0.25),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!U$45:U$53)*0.5),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!U$45:U$53)*0.75),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!U$45:U$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!U$45:U$53)))","v":0},{"$f":"IF($D$187=\"Yes\",W206,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>W$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!V$45:V$53),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!V$45:V$53)*0.25),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!V$45:V$53)*0.5),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!V$45:V$53)*0.75),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!V$45:V$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!V$45:V$53)))","v":0},{"$f":"IF($D$187=\"Yes\",X206,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>X$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!W$45:W$53),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!W$45:W$53)*0.25),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!W$45:W$53)*0.5),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!W$45:W$53)*0.75),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!W$45:W$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!W$45:W$53)))","v":0},{"$f":"IF($D$187=\"Yes\",Y206,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Y$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!X$45:X$53),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!X$45:X$53)*0.25),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!X$45:X$53)*0.5),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!X$45:X$53)*0.75),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!X$45:X$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!X$45:X$53)))","v":0},{"$f":"IF($D$187=\"Yes\",Z206,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Z$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!Y$45:Y$53),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!Y$45:Y$53)*0.25),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!Y$45:Y$53)*0.5),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!Y$45:Y$53)*0.75),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!Y$45:Y$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!Y$45:Y$53)))","v":0},{"$f":"IF($D$187=\"Yes\",AA206,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AA$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!Z$45:Z$53),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!Z$45:Z$53)*0.25),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!Z$45:Z$53)*0.5),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!Z$45:Z$53)*0.75),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!Z$45:Z$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!Z$45:Z$53)))","v":0},{"$f":"IF($D$187=\"Yes\",AB206,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AB$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AA$45:AA$53),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AA$45:AA$53)*0.25),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AA$45:AA$53)*0.5),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AA$45:AA$53)*0.75),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AA$45:AA$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AA$45:AA$53)))","v":0},{"$f":"IF($D$187=\"Yes\",AC206,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AC$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AB$45:AB$53),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AB$45:AB$53)*0.25),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AB$45:AB$53)*0.5),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AB$45:AB$53)*0.75),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AB$45:AB$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AB$45:AB$53)))","v":0},{"$f":"IF($D$187=\"Yes\",AD206,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AD$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AC$45:AC$53),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AC$45:AC$53)*0.25),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AC$45:AC$53)*0.5),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AC$45:AC$53)*0.75),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AC$45:AC$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AC$45:AC$53)))","v":0},{"$f":"IF($D$187=\"Yes\",AE206,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AE$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AD$45:AD$53),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AD$45:AD$53)*0.25),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AD$45:AD$53)*0.5),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AD$45:AD$53)*0.75),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AD$45:AD$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AD$45:AD$53)))","v":0},{"$f":"IF($D$187=\"Yes\",AF206,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AF$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AE$45:AE$53),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AE$45:AE$53)*0.25),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AE$45:AE$53)*0.5),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AE$45:AE$53)*0.75),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AE$45:AE$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AE$45:AE$53)))","v":0},{"$f":"IF($D$187=\"Yes\",AG206,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AG$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AF$45:AF$53),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AF$45:AF$53)*0.25),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AF$45:AF$53)*0.5),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AF$45:AF$53)*0.75),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AF$45:AF$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AF$45:AF$53)))","v":0},{"$f":"IF($D$187=\"Yes\",AH206,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AH$12,SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AG$45:AG$53),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AG$45:AG$53)*0.25),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AG$45:AG$53)*0.5),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AG$45:AG$53)*0.75),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AG$45:AG$53),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$45:$B$53,'Summary TC'!$B191,'WOW PMPM & Agg'!AG$45:AG$53)))","v":0}]
[]
[null,"TOTAL",null,null,{"$f":"IF(AND(E$12>='Summary TC'!$C$4, E$12<='Summary TC'!$C$5), SUMIF($D172:$D192,\"Total\",E172:E192),0)","v":0},{"$f":"IF(AND(F$12>='Summary TC'!$C$4, F$12<='Summary TC'!$C$5), SUMIF($D172:$D192,\"Total\",F172:F192),0)","v":0},{"$f":"IF(AND(G$12>='Summary TC'!$C$4, G$12<='Summary TC'!$C$5), SUMIF($D172:$D192,\"Total\",G172:G192),0)","v":0},{"$f":"IF(AND(H$12>='Summary TC'!$C$4, H$12<='Summary TC'!$C$5), SUMIF($D172:$D192,\"Total\",H172:H192),0)","v":0},{"$f":"IF(AND(I$12>='Summary TC'!$C$4, I$12<='Summary TC'!$C$5), SUMIF($D172:$D192,\"Total\",I172:I192),0)","v":0},{"$f":"IF(AND(J$12>='Summary TC'!$C$4, J$12<='Summary TC'!$C$5), SUMIF($D172:$D192,\"Total\",J172:J192),0)","v":0},{"$f":"IF(AND(K$12>='Summary TC'!$C$4, K$12<='Summary TC'!$C$5), SUMIF($D172:$D192,\"Total\",K172:K192),0)","v":0},{"$f":"IF(AND(L$12>='Summary TC'!$C$4, L$12<='Summary TC'!$C$5), SUMIF($D172:$D192,\"Total\",L172:L192),0)","v":0},{"$f":"IF(AND(M$12>='Summary TC'!$C$4, M$12<='Summary TC'!$C$5), SUMIF($D172:$D192,\"Total\",M172:M192),0)","v":0},{"$f":"IF(AND(N$12>='Summary TC'!$C$4, N$12<='Summary TC'!$C$5), SUMIF($D172:$D192,\"Total\",N172:N192),0)","v":0},{"$f":"IF(AND(O$12>='Summary TC'!$C$4, O$12<='Summary TC'!$C$5), SUMIF($D172:$D192,\"Total\",O172:O192),0)","v":0},{"$f":"IF(AND(P$12>='Summary TC'!$C$4, P$12<='Summary TC'!$C$5), SUMIF($D172:$D192,\"Total\",P172:P192),0)","v":0},{"$f":"IF(AND(Q$12>='Summary TC'!$C$4, Q$12<='Summary TC'!$C$5), SUMIF($D172:$D192,\"Total\",Q172:Q192),0)","v":0},{"$f":"IF(AND(R$12>='Summary TC'!$C$4, R$12<='Summary TC'!$C$5), SUMIF($D172:$D192,\"Total\",R172:R192),0)","v":0},{"$f":"IF(AND(S$12>='Summary TC'!$C$4, S$12<='Summary TC'!$C$5), SUMIF($D172:$D192,\"Total\",S172:S192),0)","v":0},{"$f":"IF(AND(T$12>='Summary TC'!$C$4, T$12<='Summary TC'!$C$5), SUMIF($D172:$D192,\"Total\",T172:T192),0)","v":0},{"$f":"IF(AND(U$12>='Summary TC'!$C$4, U$12<='Summary TC'!$C$5), SUMIF($D172:$D192,\"Total\",U172:U192),0)","v":0},{"$f":"IF(AND(V$12>='Summary TC'!$C$4, V$12<='Summary TC'!$C$5), SUMIF($D172:$D192,\"Total\",V172:V192),0)","v":0},{"$f":"IF(AND(W$12>='Summary TC'!$C$4, W$12<='Summary TC'!$C$5), SUMIF($D172:$D192,\"Total\",W172:W192),0)","v":0},{"$f":"IF(AND(X$12>='Summary TC'!$C$4, X$12<='Summary TC'!$C$5), SUMIF($D172:$D192,\"Total\",X172:X192),0)","v":0},{"$f":"IF(AND(Y$12>='Summary TC'!$C$4, Y$12<='Summary TC'!$C$5), SUMIF($D172:$D192,\"Total\",Y172:Y192),0)","v":0},{"$f":"IF(AND(Z$12>='Summary TC'!$C$4, Z$12<='Summary TC'!$C$5), SUMIF($D172:$D192,\"Total\",Z172:Z192),0)","v":0},{"$f":"IF(AND(AA$12>='Summary TC'!$C$4, AA$12<='Summary TC'!$C$5), SUMIF($D172:$D192,\"Total\",AA172:AA192),0)","v":0},{"$f":"IF(AND(AB$12>='Summary TC'!$C$4, AB$12<='Summary TC'!$C$5), SUMIF($D172:$D192,\"Total\",AB172:AB192),0)","v":0},{"$f":"IF(AND(AC$12>='Summary TC'!$C$4, AC$12<='Summary TC'!$C$5), SUMIF($D172:$D192,\"Total\",AC172:AC192),0)","v":0},{"$f":"IF(AND(AD$12>='Summary TC'!$C$4, AD$12<='Summary TC'!$C$5), SUMIF($D172:$D192,\"Total\",AD172:AD192),0)","v":0},{"$f":"IF(AND(AE$12>='Summary TC'!$C$4, AE$12<='Summary TC'!$C$5), SUMIF($D172:$D192,\"Total\",AE172:AE192),0)","v":0},{"$f":"IF(AND(AF$12>='Summary TC'!$C$4, AF$12<='Summary TC'!$C$5), SUMIF($D172:$D192,\"Total\",AF172:AF192),0)","v":0},{"$f":"IF(AND(AG$12>='Summary TC'!$C$4, AG$12<='Summary TC'!$C$5), SUMIF($D172:$D192,\"Total\",AG172:AG192),0)","v":0},{"$f":"IF(AND(AH$12>='Summary TC'!$C$4, AH$12<='Summary TC'!$C$5), SUMIF($D172:$D192,\"Total\",AH172:AH192),0)","v":0},{"$f":"SUM(E193:AH193)","v":0}]
[]
[null,"With-Waiver Total Expenditures"]
[null,null,null,null,"DEMONSTRATION YEARS (DY)"]
[null,null,null,null,{"$f":"'DY Def'!B$5","v":1},{"$f":"'DY Def'!C$5","v":2},{"$f":"'DY Def'!D$5","v":3},{"$f":"'DY Def'!E$5","v":4},{"$f":"'DY Def'!F$5","v":5},{"$f":"'DY Def'!G$5","v":6},{"$f":"'DY Def'!H$5","v":7},{"$f":"'DY Def'!I$5","v":8},{"$f":"'DY Def'!J$5","v":9},{"$f":"'DY Def'!K$5","v":10},{"$f":"'DY Def'!L$5","v":11},{"$f":"'DY Def'!M$5","v":12},{"$f":"'DY Def'!N$5","v":13},{"$f":"'DY Def'!O$5","v":14},{"$f":"'DY Def'!P$5","v":15},{"$f":"'DY Def'!Q$5","v":16},{"$f":"'DY Def'!R$5","v":17},{"$f":"'DY Def'!S$5","v":18},{"$f":"'DY Def'!T$5","v":19},{"$f":"'DY Def'!U$5","v":20},{"$f":"'DY Def'!V$5","v":21},{"$f":"'DY Def'!W$5","v":22},{"$f":"'DY Def'!X$5","v":23},{"$f":"'DY Def'!Y$5","v":24},{"$f":"'DY Def'!Z$5","v":25},{"$f":"'DY Def'!AA$5","v":26},{"$f":"'DY Def'!AB$5","v":27},{"$f":"'DY Def'!AC$5","v":28},{"$f":"'DY Def'!AD$5","v":29},{"$f":"'DY Def'!AE$5","v":30},"TOTAL "]
[null,"Hypothetical 1 Per Capita"]
[null,{"$f":"IFERROR(VLOOKUP(C199,'MEG Def'!$A$45:$B$47,2),\"\")","v":""},null,null,{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Actual'!D$10:D$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Total'!D$10:D$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Actual'!E$10:E$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Total'!E$10:E$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Actual'!F$10:F$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Total'!F$10:F$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Actual'!G$10:G$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Total'!G$10:G$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Actual'!H$10:H$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Total'!H$10:H$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Actual'!I$10:I$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Total'!I$10:I$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Actual'!J$10:J$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Total'!J$10:J$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Actual'!K$10:K$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Total'!K$10:K$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Actual'!L$10:L$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Total'!L$10:L$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Actual'!M$10:M$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Total'!M$10:M$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Actual'!N$10:N$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Total'!N$10:N$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Actual'!O$10:O$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Total'!O$10:O$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Actual'!P$10:P$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Total'!P$10:P$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Actual'!Q$10:Q$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Total'!Q$10:Q$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Actual'!R$10:R$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Total'!R$10:R$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Actual'!S$10:S$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Total'!S$10:S$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Actual'!T$10:T$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Total'!T$10:T$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Actual'!U$10:U$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Total'!U$10:U$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Actual'!V$10:V$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Total'!V$10:V$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Actual'!W$10:W$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Total'!W$10:W$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Actual'!X$10:X$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Total'!X$10:X$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Actual'!Y$10:Y$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Total'!Y$10:Y$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Actual'!Z$10:Z$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Total'!Z$10:Z$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Actual'!AA$10:AA$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Total'!AA$10:AA$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Actual'!AB$10:AB$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Total'!AB$10:AB$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Actual'!AC$10:AC$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Total'!AC$10:AC$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Actual'!AD$10:AD$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Total'!AD$10:AD$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Actual'!AE$10:AE$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Total'!AE$10:AE$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Actual'!AF$10:AF$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Total'!AF$10:AF$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Actual'!AG$10:AG$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B199,'WW Spending Total'!AG$10:AG$49),0)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C200,'MEG Def'!$A$45:$B$47,2),\"\")","v":""},null,null,{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Actual'!D$10:D$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Total'!D$10:D$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Actual'!E$10:E$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Total'!E$10:E$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Actual'!F$10:F$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Total'!F$10:F$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Actual'!G$10:G$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Total'!G$10:G$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Actual'!H$10:H$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Total'!H$10:H$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Actual'!I$10:I$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Total'!I$10:I$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Actual'!J$10:J$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Total'!J$10:J$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Actual'!K$10:K$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Total'!K$10:K$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Actual'!L$10:L$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Total'!L$10:L$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Actual'!M$10:M$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Total'!M$10:M$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Actual'!N$10:N$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Total'!N$10:N$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Actual'!O$10:O$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Total'!O$10:O$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Actual'!P$10:P$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Total'!P$10:P$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Actual'!Q$10:Q$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Total'!Q$10:Q$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Actual'!R$10:R$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Total'!R$10:R$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Actual'!S$10:S$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Total'!S$10:S$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Actual'!T$10:T$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Total'!T$10:T$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Actual'!U$10:U$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Total'!U$10:U$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Actual'!V$10:V$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Total'!V$10:V$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Actual'!W$10:W$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Total'!W$10:W$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Actual'!X$10:X$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Total'!X$10:X$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Actual'!Y$10:Y$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Total'!Y$10:Y$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Actual'!Z$10:Z$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Total'!Z$10:Z$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Actual'!AA$10:AA$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Total'!AA$10:AA$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Actual'!AB$10:AB$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Total'!AB$10:AB$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Actual'!AC$10:AC$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Total'!AC$10:AC$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Actual'!AD$10:AD$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Total'!AD$10:AD$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Actual'!AE$10:AE$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Total'!AE$10:AE$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Actual'!AF$10:AF$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Total'!AF$10:AF$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Actual'!AG$10:AG$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B200,'WW Spending Total'!AG$10:AG$49),0)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C201,'MEG Def'!$A$45:$B$47,2),\"\")","v":""},null,null,{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Actual'!D$10:D$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Total'!D$10:D$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Actual'!E$10:E$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Total'!E$10:E$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Actual'!F$10:F$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Total'!F$10:F$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Actual'!G$10:G$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Total'!G$10:G$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Actual'!H$10:H$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Total'!H$10:H$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Actual'!I$10:I$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Total'!I$10:I$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Actual'!J$10:J$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Total'!J$10:J$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Actual'!K$10:K$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Total'!K$10:K$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Actual'!L$10:L$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Total'!L$10:L$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Actual'!M$10:M$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Total'!M$10:M$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Actual'!N$10:N$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Total'!N$10:N$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Actual'!O$10:O$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Total'!O$10:O$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Actual'!P$10:P$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Total'!P$10:P$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Actual'!Q$10:Q$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Total'!Q$10:Q$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Actual'!R$10:R$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Total'!R$10:R$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Actual'!S$10:S$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Total'!S$10:S$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Actual'!T$10:T$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Total'!T$10:T$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Actual'!U$10:U$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Total'!U$10:U$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Actual'!V$10:V$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Total'!V$10:V$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Actual'!W$10:W$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Total'!W$10:W$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Actual'!X$10:X$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Total'!X$10:X$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Actual'!Y$10:Y$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Total'!Y$10:Y$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Actual'!Z$10:Z$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Total'!Z$10:Z$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Actual'!AA$10:AA$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Total'!AA$10:AA$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Actual'!AB$10:AB$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Total'!AB$10:AB$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Actual'!AC$10:AC$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Total'!AC$10:AC$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Actual'!AD$10:AD$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Total'!AD$10:AD$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Actual'!AE$10:AE$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Total'!AE$10:AE$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Actual'!AF$10:AF$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Total'!AF$10:AF$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Actual'!AG$10:AG$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B201,'WW Spending Total'!AG$10:AG$49),0)","v":0}]
[]
[null,"Hypothetical 1 Aggregate"]
[null,{"$f":"IFERROR(VLOOKUP(C204,'MEG Def'!$A$50:$B$52,2),\"\")","v":""},null,null,{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Actual'!D$10:D$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Total'!D$10:D$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Actual'!E$10:E$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Total'!E$10:E$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Actual'!F$10:F$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Total'!F$10:F$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Actual'!G$10:G$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Total'!G$10:G$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Actual'!H$10:H$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Total'!H$10:H$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Actual'!I$10:I$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Total'!I$10:I$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Actual'!J$10:J$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Total'!J$10:J$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Actual'!K$10:K$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Total'!K$10:K$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Actual'!L$10:L$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Total'!L$10:L$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Actual'!M$10:M$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Total'!M$10:M$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Actual'!N$10:N$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Total'!N$10:N$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Actual'!O$10:O$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Total'!O$10:O$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Actual'!P$10:P$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Total'!P$10:P$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Actual'!Q$10:Q$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Total'!Q$10:Q$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Actual'!R$10:R$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Total'!R$10:R$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Actual'!S$10:S$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Total'!S$10:S$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Actual'!T$10:T$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Total'!T$10:T$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Actual'!U$10:U$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Total'!U$10:U$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Actual'!V$10:V$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Total'!V$10:V$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Actual'!W$10:W$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Total'!W$10:W$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Actual'!X$10:X$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Total'!X$10:X$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Actual'!Y$10:Y$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Total'!Y$10:Y$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Actual'!Z$10:Z$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Total'!Z$10:Z$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Actual'!AA$10:AA$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Total'!AA$10:AA$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Actual'!AB$10:AB$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Total'!AB$10:AB$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Actual'!AC$10:AC$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Total'!AC$10:AC$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Actual'!AD$10:AD$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Total'!AD$10:AD$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Actual'!AE$10:AE$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Total'!AE$10:AE$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Actual'!AF$10:AF$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Total'!AF$10:AF$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Actual'!AG$10:AG$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B204,'WW Spending Total'!AG$10:AG$49),0)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C205,'MEG Def'!$A$50:$B$52,2),\"\")","v":""},null,null,{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Actual'!D$10:D$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Total'!D$10:D$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Actual'!E$10:E$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Total'!E$10:E$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Actual'!F$10:F$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Total'!F$10:F$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Actual'!G$10:G$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Total'!G$10:G$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Actual'!H$10:H$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Total'!H$10:H$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Actual'!I$10:I$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Total'!I$10:I$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Actual'!J$10:J$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Total'!J$10:J$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Actual'!K$10:K$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Total'!K$10:K$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Actual'!L$10:L$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Total'!L$10:L$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Actual'!M$10:M$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Total'!M$10:M$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Actual'!N$10:N$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Total'!N$10:N$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Actual'!O$10:O$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Total'!O$10:O$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Actual'!P$10:P$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Total'!P$10:P$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Actual'!Q$10:Q$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Total'!Q$10:Q$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Actual'!R$10:R$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Total'!R$10:R$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Actual'!S$10:S$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Total'!S$10:S$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Actual'!T$10:T$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Total'!T$10:T$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Actual'!U$10:U$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Total'!U$10:U$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Actual'!V$10:V$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Total'!V$10:V$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Actual'!W$10:W$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Total'!W$10:W$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Actual'!X$10:X$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Total'!X$10:X$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Actual'!Y$10:Y$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Total'!Y$10:Y$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Actual'!Z$10:Z$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Total'!Z$10:Z$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Actual'!AA$10:AA$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Total'!AA$10:AA$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Actual'!AB$10:AB$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Total'!AB$10:AB$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Actual'!AC$10:AC$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Total'!AC$10:AC$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Actual'!AD$10:AD$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Total'!AD$10:AD$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Actual'!AE$10:AE$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Total'!AE$10:AE$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Actual'!AF$10:AF$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Total'!AF$10:AF$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Actual'!AG$10:AG$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B205,'WW Spending Total'!AG$10:AG$49),0)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C206,'MEG Def'!$A$50:$B$52,2),\"\")","v":""},null,null,{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Actual'!D$10:D$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Total'!D$10:D$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Actual'!E$10:E$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Total'!E$10:E$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Actual'!F$10:F$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Total'!F$10:F$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Actual'!G$10:G$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Total'!G$10:G$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Actual'!H$10:H$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Total'!H$10:H$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Actual'!I$10:I$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Total'!I$10:I$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Actual'!J$10:J$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Total'!J$10:J$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Actual'!K$10:K$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Total'!K$10:K$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Actual'!L$10:L$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Total'!L$10:L$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Actual'!M$10:M$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Total'!M$10:M$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Actual'!N$10:N$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Total'!N$10:N$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Actual'!O$10:O$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Total'!O$10:O$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Actual'!P$10:P$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Total'!P$10:P$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Actual'!Q$10:Q$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Total'!Q$10:Q$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Actual'!R$10:R$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Total'!R$10:R$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Actual'!S$10:S$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Total'!S$10:S$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Actual'!T$10:T$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Total'!T$10:T$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Actual'!U$10:U$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Total'!U$10:U$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Actual'!V$10:V$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Total'!V$10:V$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Actual'!W$10:W$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Total'!W$10:W$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Actual'!X$10:X$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Total'!X$10:X$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Actual'!Y$10:Y$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Total'!Y$10:Y$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Actual'!Z$10:Z$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Total'!Z$10:Z$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Actual'!AA$10:AA$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Total'!AA$10:AA$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Actual'!AB$10:AB$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Total'!AB$10:AB$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Actual'!AC$10:AC$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Total'!AC$10:AC$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Actual'!AD$10:AD$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Total'!AD$10:AD$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Actual'!AE$10:AE$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Total'!AE$10:AE$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Actual'!AF$10:AF$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Total'!AF$10:AF$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Actual'!AG$10:AG$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B206,'WW Spending Total'!AG$10:AG$49),0)","v":0}]
[null,null,null,null,{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Actual'!D$36:D$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Total'!D$36:D$39),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Actual'!E$36:E$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Total'!E$36:E$39),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Actual'!F$36:F$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Total'!F$36:F$39),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Actual'!G$36:G$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Total'!G$36:G$39),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Actual'!H$36:H$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Total'!H$36:H$39),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Actual'!I$36:I$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Total'!I$36:I$39),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Actual'!J$36:J$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Total'!J$36:J$39),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Actual'!K$36:K$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Total'!K$36:K$39),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Actual'!L$36:L$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Total'!L$36:L$39),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Actual'!M$36:M$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Total'!M$36:M$39),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Actual'!N$36:N$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Total'!N$36:N$39),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Actual'!O$36:O$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Total'!O$36:O$39),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Actual'!P$36:P$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Total'!P$36:P$39),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Actual'!Q$36:Q$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Total'!Q$36:Q$39),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Actual'!R$36:R$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Total'!R$36:R$39),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Actual'!S$36:S$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Total'!S$36:S$39),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Actual'!T$36:T$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Total'!T$36:T$39),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Actual'!U$36:U$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Total'!U$36:U$39),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Actual'!V$36:V$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Total'!V$36:V$39),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Actual'!W$36:W$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Total'!W$36:W$39),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Actual'!X$36:X$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Total'!X$36:X$39),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Actual'!Y$36:Y$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Total'!Y$36:Y$39),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Actual'!Z$36:Z$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Total'!Z$36:Z$39),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Actual'!AA$36:AA$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Total'!AA$36:AA$39),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Actual'!AB$36:AB$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Total'!AB$36:AB$39),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Actual'!AC$36:AC$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Total'!AC$36:AC$39),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Actual'!AD$36:AD$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Total'!AD$36:AD$39),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Actual'!AE$36:AE$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Total'!AE$36:AE$39),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Actual'!AF$36:AF$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Total'!AF$36:AF$39),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Actual'!AG$36:AG$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,'Summary TC'!$B207,'WW Spending Total'!AG$36:AG$39),0)","v":0}]
[null,"TOTAL",null,null,{"$f":"IF(AND(E$12>='Summary TC'!$C$4, E$12<='Summary TC'!$C$5), SUM(E199:E207),0)","v":0},{"$f":"IF(AND(F$12>='Summary TC'!$C$4, F$12<='Summary TC'!$C$5), SUM(F199:F207),0)","v":0},{"$f":"IF(AND(G$12>='Summary TC'!$C$4, G$12<='Summary TC'!$C$5), SUM(G199:G207),0)","v":0},{"$f":"IF(AND(H$12>='Summary TC'!$C$4, H$12<='Summary TC'!$C$5), SUM(H199:H207),0)","v":0},{"$f":"IF(AND(I$12>='Summary TC'!$C$4, I$12<='Summary TC'!$C$5), SUM(I199:I207),0)","v":0},{"$f":"IF(AND(J$12>='Summary TC'!$C$4, J$12<='Summary TC'!$C$5), SUM(J199:J207),0)","v":0},{"$f":"IF(AND(K$12>='Summary TC'!$C$4, K$12<='Summary TC'!$C$5), SUM(K199:K207),0)","v":0},{"$f":"IF(AND(L$12>='Summary TC'!$C$4, L$12<='Summary TC'!$C$5), SUM(L199:L207),0)","v":0},{"$f":"IF(AND(M$12>='Summary TC'!$C$4, M$12<='Summary TC'!$C$5), SUM(M199:M207),0)","v":0},{"$f":"IF(AND(N$12>='Summary TC'!$C$4, N$12<='Summary TC'!$C$5), SUM(N199:N207),0)","v":0},{"$f":"IF(AND(O$12>='Summary TC'!$C$4, O$12<='Summary TC'!$C$5), SUM(O199:O207),0)","v":0},{"$f":"IF(AND(P$12>='Summary TC'!$C$4, P$12<='Summary TC'!$C$5), SUM(P199:P207),0)","v":0},{"$f":"IF(AND(Q$12>='Summary TC'!$C$4, Q$12<='Summary TC'!$C$5), SUM(Q199:Q207),0)","v":0},{"$f":"IF(AND(R$12>='Summary TC'!$C$4, R$12<='Summary TC'!$C$5), SUM(R199:R207),0)","v":0},{"$f":"IF(AND(S$12>='Summary TC'!$C$4, S$12<='Summary TC'!$C$5), SUM(S199:S207),0)","v":0},{"$f":"IF(AND(T$12>='Summary TC'!$C$4, T$12<='Summary TC'!$C$5), SUM(T199:T207),0)","v":0},{"$f":"IF(AND(U$12>='Summary TC'!$C$4, U$12<='Summary TC'!$C$5), SUM(U199:U207),0)","v":0},{"$f":"IF(AND(V$12>='Summary TC'!$C$4, V$12<='Summary TC'!$C$5), SUM(V199:V207),0)","v":0},{"$f":"IF(AND(W$12>='Summary TC'!$C$4, W$12<='Summary TC'!$C$5), SUM(W199:W207),0)","v":0},{"$f":"IF(AND(X$12>='Summary TC'!$C$4, X$12<='Summary TC'!$C$5), SUM(X199:X207),0)","v":0},{"$f":"IF(AND(Y$12>='Summary TC'!$C$4, Y$12<='Summary TC'!$C$5), SUM(Y199:Y207),0)","v":0},{"$f":"IF(AND(Z$12>='Summary TC'!$C$4, Z$12<='Summary TC'!$C$5), SUM(Z199:Z207),0)","v":0},{"$f":"IF(AND(AA$12>='Summary TC'!$C$4, AA$12<='Summary TC'!$C$5), SUM(AA199:AA207),0)","v":0},{"$f":"IF(AND(AB$12>='Summary TC'!$C$4, AB$12<='Summary TC'!$C$5), SUM(AB199:AB207),0)","v":0},{"$f":"IF(AND(AC$12>='Summary TC'!$C$4, AC$12<='Summary TC'!$C$5), SUM(AC199:AC207),0)","v":0},{"$f":"IF(AND(AD$12>='Summary TC'!$C$4, AD$12<='Summary TC'!$C$5), SUM(AD199:AD207),0)","v":0},{"$f":"IF(AND(AE$12>='Summary TC'!$C$4, AE$12<='Summary TC'!$C$5), SUM(AE199:AE207),0)","v":0},{"$f":"IF(AND(AF$12>='Summary TC'!$C$4, AF$12<='Summary TC'!$C$5), SUM(AF199:AF207),0)","v":0},{"$f":"IF(AND(AG$12>='Summary TC'!$C$4, AG$12<='Summary TC'!$C$5), SUM(AG199:AG207),0)","v":0},{"$f":"IF(AND(AH$12>='Summary TC'!$C$4, AH$12<='Summary TC'!$C$5), SUM(AH199:AH207),0)","v":0},{"$f":"SUM(E208:AH208)","v":0}]
[]
[null,"HYPOTHETICALS VARIANCE 1",null,null,{"$f":"E193-E208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD193-AD208","v":0},{"$f":"AE193-AE208","v":0},{"$f":"AF193-AF208","v":0},{"$f":"AG193-AG208","v":0},{"$f":"AH193-AH208","v":0},{"$f":"IF('MEG Def'!$J$45=\"Yes\",SUM(E210:AH210),\"Excluded\")","v":"Excluded"}]
[]
[null,"HYPOTHETICALS TEST 1 Cumulative Target Limit"]
[null,null,null,null,"DEMONSTRATION YEARS (DY)"]
[null,null,null,null,{"$f":"'DY Def'!B$5","v":1},{"$f":"'DY Def'!C$5","v":2},{"$f":"'DY Def'!D$5","v":3},{"$f":"'DY Def'!E$5","v":4},{"$f":"'DY Def'!F$5","v":5},{"$f":"'DY Def'!G$5","v":6},{"$f":"'DY Def'!H$5","v":7},{"$f":"'DY Def'!I$5","v":8},{"$f":"'DY Def'!J$5","v":9},{"$f":"'DY Def'!K$5","v":10},{"$f":"'DY Def'!L$5","v":11},{"$f":"'DY Def'!M$5","v":12},{"$f":"'DY Def'!N$5","v":13},{"$f":"'DY Def'!O$5","v":14},{"$f":"'DY Def'!P$5","v":15},{"$f":"'DY Def'!Q$5","v":16},{"$f":"'DY Def'!R$5","v":17},{"$f":"'DY Def'!S$5","v":18},{"$f":"'DY Def'!T$5","v":19},{"$f":"'DY Def'!U$5","v":20},{"$f":"'DY Def'!V$5","v":21},{"$f":"'DY Def'!W$5","v":22},{"$f":"'DY Def'!X$5","v":23},{"$f":"'DY Def'!Y$5","v":24},{"$f":"'DY Def'!Z$5","v":25},{"$f":"'DY Def'!AA$5","v":26},{"$f":"'DY Def'!AB$5","v":27},{"$f":"'DY Def'!AC$5","v":28},{"$f":"'DY Def'!AD$5","v":29},{"$f":"'DY Def'!AE$5","v":30}]
[]
[null,"Cumulative Target Percentage (CTP)"]
[null,"Cumulative Budget Neutrality Limit (CBNL)",null,null,{"$f":"IF(AND(E$12>='Summary TC'!$C$4, E$12<='Summary TC'!$C$5), D217+E193,0)","v":0},{"$f":"IF(AND(F$12>='Summary TC'!$C$4, F$12<='Summary TC'!$C$5), E217+F193,0)","v":0},{"$f":"IF(AND(G$12>='Summary TC'!$C$4, G$12<='Summary TC'!$C$5), F217+G193,0)","v":0},{"$f":"IF(AND(H$12>='Summary TC'!$C$4, H$12<='Summary TC'!$C$5), G217+H193,0)","v":0},{"$f":"IF(AND(I$12>='Summary TC'!$C$4, I$12<='Summary TC'!$C$5), H217+I193,0)","v":0},{"$f":"IF(AND(J$12>='Summary TC'!$C$4, J$12<='Summary TC'!$C$5), I217+J193,0)","v":0},{"$f":"IF(AND(K$12>='Summary TC'!$C$4, K$12<='Summary TC'!$C$5), J217+K193,0)","v":0},{"$f":"IF(AND(L$12>='Summary TC'!$C$4, L$12<='Summary TC'!$C$5), K217+L193,0)","v":0},{"$f":"IF(AND(M$12>='Summary TC'!$C$4, M$12<='Summary TC'!$C$5), L217+M193,0)","v":0},{"$f":"IF(AND(N$12>='Summary TC'!$C$4, N$12<='Summary TC'!$C$5), M217+N193,0)","v":0},{"$f":"IF(AND(O$12>='Summary TC'!$C$4, O$12<='Summary TC'!$C$5), N217+O193,0)","v":0},{"$f":"IF(AND(P$12>='Summary TC'!$C$4, P$12<='Summary TC'!$C$5), O217+P193,0)","v":0},{"$f":"IF(AND(Q$12>='Summary TC'!$C$4, Q$12<='Summary TC'!$C$5), P217+Q193,0)","v":0},{"$f":"IF(AND(R$12>='Summary TC'!$C$4, R$12<='Summary TC'!$C$5), Q217+R193,0)","v":0},{"$f":"IF(AND(S$12>='Summary TC'!$C$4, S$12<='Summary TC'!$C$5), R217+S193,0)","v":0},{"$f":"IF(AND(T$12>='Summary TC'!$C$4, T$12<='Summary TC'!$C$5), S217+T193,0)","v":0},{"$f":"IF(AND(U$12>='Summary TC'!$C$4, U$12<='Summary TC'!$C$5), T217+U193,0)","v":0},{"$f":"IF(AND(V$12>='Summary TC'!$C$4, V$12<='Summary TC'!$C$5), U217+V193,0)","v":0},{"$f":"IF(AND(W$12>='Summary TC'!$C$4, W$12<='Summary TC'!$C$5), V217+W193,0)","v":0},{"$f":"IF(AND(X$12>='Summary TC'!$C$4, X$12<='Summary TC'!$C$5), W217+X193,0)","v":0},{"$f":"IF(AND(Y$12>='Summary TC'!$C$4, Y$12<='Summary TC'!$C$5), X217+Y193,0)","v":0},{"$f":"IF(AND(Z$12>='Summary TC'!$C$4, Z$12<='Summary TC'!$C$5), Y217+Z193,0)","v":0},{"$f":"IF(AND(AA$12>='Summary TC'!$C$4, AA$12<='Summary TC'!$C$5), Z217+AA193,0)","v":0},{"$f":"IF(AND(AB$12>='Summary TC'!$C$4, AB$12<='Summary TC'!$C$5), AA217+AB193,0)","v":0},{"$f":"IF(AND(AC$12>='Summary TC'!$C$4, AC$12<='Summary TC'!$C$5), AB217+AC193,0)","v":0},{"$f":"IF(AND(AD$12>='Summary TC'!$C$4, AD$12<='Summary TC'!$C$5), AC217+AD193,0)","v":0},{"$f":"IF(AND(AE$12>='Summary TC'!$C$4, AE$12<='Summary TC'!$C$5), AD217+AE193,0)","v":0},{"$f":"IF(AND(AF$12>='Summary TC'!$C$4, AF$12<='Summary TC'!$C$5), AE217+AF193,0)","v":0},{"$f":"IF(AND(AG$12>='Summary TC'!$C$4, AG$12<='Summary TC'!$C$5), AF217+AG193,0)","v":0},{"$f":"IF(AND(AH$12>='Summary TC'!$C$4, AH$12<='Summary TC'!$C$5), AG217+AH193,0)","v":0}]
[null,"Allowed Cumulative Variance (= CTP X CBNL)",null,null,{"$f":"E217*E216","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q217*Q216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD217*AD216","v":0},{"$f":"AE217*AE216","v":0},{"$f":"AF217*AF216","v":0},{"$f":"AG217*AG216","v":0},{"$f":"AH217*AH216","v":0}]
[]
[null,"Actual Cumulative Variance (Positive = Overspending)",null,null,{"$f":"IF(AND(E$12>='Summary TC'!$C$4, E$12<='Summary TC'!$C$5), D220-E210,0)","v":0},{"$f":"IF(AND(F$12>='Summary TC'!$C$4, F$12<='Summary TC'!$C$5), E220-F210,0)","v":0},{"$f":"IF(AND(G$12>='Summary TC'!$C$4, G$12<='Summary TC'!$C$5), F220-G210,0)","v":0},{"$f":"IF(AND(H$12>='Summary TC'!$C$4, H$12<='Summary TC'!$C$5), G220-H210,0)","v":0},{"$f":"IF(AND(I$12>='Summary TC'!$C$4, I$12<='Summary TC'!$C$5), H220-I210,0)","v":0},{"$f":"IF(AND(J$12>='Summary TC'!$C$4, J$12<='Summary TC'!$C$5), I220-J210,0)","v":0},{"$f":"IF(AND(K$12>='Summary TC'!$C$4, K$12<='Summary TC'!$C$5), J220-K210,0)","v":0},{"$f":"IF(AND(L$12>='Summary TC'!$C$4, L$12<='Summary TC'!$C$5), K220-L210,0)","v":0},{"$f":"IF(AND(M$12>='Summary TC'!$C$4, M$12<='Summary TC'!$C$5), L220-M210,0)","v":0},{"$f":"IF(AND(N$12>='Summary TC'!$C$4, N$12<='Summary TC'!$C$5), M220-N210,0)","v":0},{"$f":"IF(AND(O$12>='Summary TC'!$C$4, O$12<='Summary TC'!$C$5), N220-O210,0)","v":0},{"$f":"IF(AND(P$12>='Summary TC'!$C$4, P$12<='Summary TC'!$C$5), O220-P210,0)","v":0},{"$f":"IF(AND(Q$12>='Summary TC'!$C$4, Q$12<='Summary TC'!$C$5), P220-Q210,0)","v":0},{"$f":"IF(AND(R$12>='Summary TC'!$C$4, R$12<='Summary TC'!$C$5), Q220-R210,0)","v":0},{"$f":"IF(AND(S$12>='Summary TC'!$C$4, S$12<='Summary TC'!$C$5), R220-S210,0)","v":0},{"$f":"IF(AND(T$12>='Summary TC'!$C$4, T$12<='Summary TC'!$C$5), S220-T210,0)","v":0},{"$f":"IF(AND(U$12>='Summary TC'!$C$4, U$12<='Summary TC'!$C$5), T220-U210,0)","v":0},{"$f":"IF(AND(V$12>='Summary TC'!$C$4, V$12<='Summary TC'!$C$5), U220-V210,0)","v":0},{"$f":"IF(AND(W$12>='Summary TC'!$C$4, W$12<='Summary TC'!$C$5), V220-W210,0)","v":0},{"$f":"IF(AND(X$12>='Summary TC'!$C$4, X$12<='Summary TC'!$C$5), W220-X210,0)","v":0},{"$f":"IF(AND(Y$12>='Summary TC'!$C$4, Y$12<='Summary TC'!$C$5), X220-Y210,0)","v":0},{"$f":"IF(AND(Z$12>='Summary TC'!$C$4, Z$12<='Summary TC'!$C$5), Y220-Z210,0)","v":0},{"$f":"IF(AND(AA$12>='Summary TC'!$C$4, AA$12<='Summary TC'!$C$5), Z220-AA210,0)","v":0},{"$f":"IF(AND(AB$12>='Summary TC'!$C$4, AB$12<='Summary TC'!$C$5), AA220-AB210,0)","v":0},{"$f":"IF(AND(AC$12>='Summary TC'!$C$4, AC$12<='Summary TC'!$C$5), AB220-AC210,0)","v":0},{"$f":"IF(AND(AD$12>='Summary TC'!$C$4, AD$12<='Summary TC'!$C$5), AC220-AD210,0)","v":0},{"$f":"IF(AND(AE$12>='Summary TC'!$C$4, AE$12<='Summary TC'!$C$5), AD220-AE210,0)","v":0},{"$f":"IF(AND(AF$12>='Summary TC'!$C$4, AF$12<='Summary TC'!$C$5), AE220-AF210,0)","v":0},{"$f":"IF(AND(AG$12>='Summary TC'!$C$4, AG$12<='Summary TC'!$C$5), AF220-AG210,0)","v":0},{"$f":"IF(AND(AH$12>='Summary TC'!$C$4, AH$12<='Summary TC'!$C$5), AG220-AH210,0)","v":0}]
[null,"Is a Corrective Action Plan needed?",null,null,{"$f":"IF(E220>E218,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(F220>F218,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(G220>G218,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(H220>H218,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(I220>I218,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(J220>J218,\"CAP Needed\",\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",{"$f":"IF(AD220>AD218,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(AE220>AE218,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(AF220>AF218,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(AG220>AG218,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(AH220>AH218,\"CAP Needed\",\" \")","v":" "}]
[]
[]
[null,"HYPOTHETICALS TEST 2"]
[]
[null,"Without-Waiver Total Expenditures"]
[null,null,null,null,"DEMONSTRATION YEARS (DY)"]
[null,null,null,null,{"$f":"'DY Def'!B$5","v":1},{"$f":"'DY Def'!C$5","v":2},{"$f":"'DY Def'!D$5","v":3},{"$f":"'DY Def'!E$5","v":4},{"$f":"'DY Def'!F$5","v":5},{"$f":"'DY Def'!G$5","v":6},{"$f":"'DY Def'!H$5","v":7},{"$f":"'DY Def'!I$5","v":8},{"$f":"'DY Def'!J$5","v":9},{"$f":"'DY Def'!K$5","v":10},{"$f":"'DY Def'!L$5","v":11},{"$f":"'DY Def'!M$5","v":12},{"$f":"'DY Def'!N$5","v":13},{"$f":"'DY Def'!O$5","v":14},{"$f":"'DY Def'!P$5","v":15},{"$f":"'DY Def'!Q$5","v":16},{"$f":"'DY Def'!R$5","v":17},{"$f":"'DY Def'!S$5","v":18},{"$f":"'DY Def'!T$5","v":19},{"$f":"'DY Def'!U$5","v":20},{"$f":"'DY Def'!V$5","v":21},{"$f":"'DY Def'!W$5","v":22},{"$f":"'DY Def'!X$5","v":23},{"$f":"'DY Def'!Y$5","v":24},{"$f":"'DY Def'!Z$5","v":25},{"$f":"'DY Def'!AA$5","v":26},{"$f":"'DY Def'!AB$5","v":27},{"$f":"'DY Def'!AC$5","v":28},{"$f":"'DY Def'!AD$5","v":29},{"$f":"'DY Def'!AE$5","v":30},"TOTAL "]
[null,"Hypothetical 2 Per Capita"]
[null,{"$f":"IFERROR(VLOOKUP(C230,'MEG Def'!$A$55:$B$57,2),\"\")","v":""},null,"Total",{"$f":"E231*E232","v":0},{"$f":"F231*F232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD231*AD232","v":0},{"$f":"AE231*AE232","v":0},{"$f":"AF231*AF232","v":0},{"$f":"AG231*AG232","v":0},{"$f":"AH231*AH232","v":0}]
[null,null,null,"PMPM",{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B230,'WOW PMPM & Agg'!D$59:D$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B230,'WOW PMPM & Agg'!E$59:E$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B230,'WOW PMPM & Agg'!F$59:F$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B230,'WOW PMPM & Agg'!G$59:G$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B230,'WOW PMPM & Agg'!H$59:H$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B230,'WOW PMPM & Agg'!I$59:I$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B230,'WOW PMPM & Agg'!J$59:J$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B230,'WOW PMPM & Agg'!K$59:K$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B230,'WOW PMPM & Agg'!L$59:L$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B230,'WOW PMPM & Agg'!M$59:M$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B230,'WOW PMPM & Agg'!N$59:N$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B230,'WOW PMPM & Agg'!O$59:O$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B230,'WOW PMPM & Agg'!P$59:P$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B230,'WOW PMPM & Agg'!Q$59:Q$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B230,'WOW PMPM & Agg'!R$59:R$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B230,'WOW PMPM & Agg'!S$59:S$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B230,'WOW PMPM & Agg'!T$59:T$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B230,'WOW PMPM & Agg'!U$59:U$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B230,'WOW PMPM & Agg'!V$59:V$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B230,'WOW PMPM & Agg'!W$59:W$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B230,'WOW PMPM & Agg'!X$59:X$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B230,'WOW PMPM & Agg'!Y$59:Y$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B230,'WOW PMPM & Agg'!Z$59:Z$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B230,'WOW PMPM & Agg'!AA$59:AA$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B230,'WOW PMPM & Agg'!AB$59:AB$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B230,'WOW PMPM & Agg'!AC$59:AC$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B230,'WOW PMPM & Agg'!AD$59:AD$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B230,'WOW PMPM & Agg'!AE$59:AE$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B230,'WOW PMPM & Agg'!AF$59:AF$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B230,'WOW PMPM & Agg'!AG$59:AG$67)","v":0}]
[null,null,null,"Mem-Mon",{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B230,'MemMon Actual'!D$14:D$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B230,'MemMon Total'!D$10:D$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B230,'MemMon Actual'!E$14:E$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B230,'MemMon Total'!E$10:E$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B230,'MemMon Actual'!F$14:F$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B230,'MemMon Total'!F$10:F$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B230,'MemMon Actual'!G$14:G$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B230,'MemMon Total'!G$10:G$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B230,'MemMon Actual'!H$14:H$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B230,'MemMon Total'!H$10:H$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B230,'MemMon Actual'!I$14:I$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B230,'MemMon Total'!I$10:I$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B230,'MemMon Actual'!J$14:J$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B230,'MemMon Total'!J$10:J$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B230,'MemMon Actual'!K$14:K$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B230,'MemMon Total'!K$10:K$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B230,'MemMon Actual'!L$14:L$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B230,'MemMon Total'!L$10:L$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B230,'MemMon Actual'!M$14:M$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B230,'MemMon Total'!M$10:M$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B230,'MemMon Actual'!N$14:N$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B230,'MemMon Total'!N$10:N$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B230,'MemMon Actual'!O$14:O$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B230,'MemMon Total'!O$10:O$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B230,'MemMon Actual'!P$14:P$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B230,'MemMon Total'!P$10:P$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B230,'MemMon Actual'!Q$14:Q$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B230,'MemMon Total'!Q$10:Q$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B230,'MemMon Actual'!R$14:R$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B230,'MemMon Total'!R$10:R$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B230,'MemMon Actual'!S$14:S$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B230,'MemMon Total'!S$10:S$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B230,'MemMon Actual'!T$14:T$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B230,'MemMon Total'!T$10:T$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B230,'MemMon Actual'!U$14:U$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B230,'MemMon Total'!U$10:U$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B230,'MemMon Actual'!V$14:V$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B230,'MemMon Total'!V$10:V$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B230,'MemMon Actual'!W$14:W$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B230,'MemMon Total'!W$10:W$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B230,'MemMon Actual'!X$14:X$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B230,'MemMon Total'!X$10:X$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B230,'MemMon Actual'!Y$14:Y$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B230,'MemMon Total'!Y$10:Y$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B230,'MemMon Actual'!Z$14:Z$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B230,'MemMon Total'!Z$10:Z$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B230,'MemMon Actual'!AA$14:AA$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B230,'MemMon Total'!AA$10:AA$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B230,'MemMon Actual'!AB$14:AB$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B230,'MemMon Total'!AB$10:AB$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B230,'MemMon Actual'!AC$14:AC$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B230,'MemMon Total'!AC$10:AC$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B230,'MemMon Actual'!AD$14:AD$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B230,'MemMon Total'!AD$10:AD$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B230,'MemMon Actual'!AE$14:AE$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B230,'MemMon Total'!AE$10:AE$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B230,'MemMon Actual'!AF$14:AF$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B230,'MemMon Total'!AF$10:AF$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B230,'MemMon Actual'!AG$14:AG$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B230,'MemMon Total'!AG$10:AG$35),0)","v":0}]
[]
[null,{"$f":"IFERROR(VLOOKUP(C234,'MEG Def'!$A$55:$B$57,2),\"\")","v":""},null,"Total",{"$f":"E235*E236","v":0},{"$f":"F235*F236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD235*AD236","v":0},{"$f":"AE235*AE236","v":0},{"$f":"AF235*AF236","v":0},{"$f":"AG235*AG236","v":0},{"$f":"AH235*AH236","v":0}]
[null,null,null,"PMPM",{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B234,'WOW PMPM & Agg'!D$59:D$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B234,'WOW PMPM & Agg'!E$59:E$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B234,'WOW PMPM & Agg'!F$59:F$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B234,'WOW PMPM & Agg'!G$59:G$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B234,'WOW PMPM & Agg'!H$59:H$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B234,'WOW PMPM & Agg'!I$59:I$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B234,'WOW PMPM & Agg'!J$59:J$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B234,'WOW PMPM & Agg'!K$59:K$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B234,'WOW PMPM & Agg'!L$59:L$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B234,'WOW PMPM & Agg'!M$59:M$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B234,'WOW PMPM & Agg'!N$59:N$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B234,'WOW PMPM & Agg'!O$59:O$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B234,'WOW PMPM & Agg'!P$59:P$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B234,'WOW PMPM & Agg'!Q$59:Q$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B234,'WOW PMPM & Agg'!R$59:R$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B234,'WOW PMPM & Agg'!S$59:S$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B234,'WOW PMPM & Agg'!T$59:T$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B234,'WOW PMPM & Agg'!U$59:U$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B234,'WOW PMPM & Agg'!V$59:V$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B234,'WOW PMPM & Agg'!W$59:W$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B234,'WOW PMPM & Agg'!X$59:X$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B234,'WOW PMPM & Agg'!Y$59:Y$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B234,'WOW PMPM & Agg'!Z$59:Z$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B234,'WOW PMPM & Agg'!AA$59:AA$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B234,'WOW PMPM & Agg'!AB$59:AB$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B234,'WOW PMPM & Agg'!AC$59:AC$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B234,'WOW PMPM & Agg'!AD$59:AD$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B234,'WOW PMPM & Agg'!AE$59:AE$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B234,'WOW PMPM & Agg'!AF$59:AF$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B234,'WOW PMPM & Agg'!AG$59:AG$67)","v":0}]
[null,null,null,"Mem-Mon",{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B234,'MemMon Actual'!D$14:D$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B234,'MemMon Total'!D$10:D$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B234,'MemMon Actual'!E$14:E$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B234,'MemMon Total'!E$10:E$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B234,'MemMon Actual'!F$14:F$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B234,'MemMon Total'!F$10:F$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B234,'MemMon Actual'!G$14:G$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B234,'MemMon Total'!G$10:G$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B234,'MemMon Actual'!H$14:H$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B234,'MemMon Total'!H$10:H$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B234,'MemMon Actual'!I$14:I$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B234,'MemMon Total'!I$10:I$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B234,'MemMon Actual'!J$14:J$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B234,'MemMon Total'!J$10:J$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B234,'MemMon Actual'!K$14:K$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B234,'MemMon Total'!K$10:K$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B234,'MemMon Actual'!L$14:L$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B234,'MemMon Total'!L$10:L$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B234,'MemMon Actual'!M$14:M$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B234,'MemMon Total'!M$10:M$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B234,'MemMon Actual'!N$14:N$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B234,'MemMon Total'!N$10:N$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B234,'MemMon Actual'!O$14:O$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B234,'MemMon Total'!O$10:O$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B234,'MemMon Actual'!P$14:P$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B234,'MemMon Total'!P$10:P$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B234,'MemMon Actual'!Q$14:Q$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B234,'MemMon Total'!Q$10:Q$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B234,'MemMon Actual'!R$14:R$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B234,'MemMon Total'!R$10:R$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B234,'MemMon Actual'!S$14:S$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B234,'MemMon Total'!S$10:S$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B234,'MemMon Actual'!T$14:T$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B234,'MemMon Total'!T$10:T$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B234,'MemMon Actual'!U$14:U$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B234,'MemMon Total'!U$10:U$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B234,'MemMon Actual'!V$14:V$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B234,'MemMon Total'!V$10:V$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B234,'MemMon Actual'!W$14:W$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B234,'MemMon Total'!W$10:W$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B234,'MemMon Actual'!X$14:X$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B234,'MemMon Total'!X$10:X$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B234,'MemMon Actual'!Y$14:Y$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B234,'MemMon Total'!Y$10:Y$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B234,'MemMon Actual'!Z$14:Z$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B234,'MemMon Total'!Z$10:Z$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B234,'MemMon Actual'!AA$14:AA$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B234,'MemMon Total'!AA$10:AA$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B234,'MemMon Actual'!AB$14:AB$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B234,'MemMon Total'!AB$10:AB$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B234,'MemMon Actual'!AC$14:AC$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B234,'MemMon Total'!AC$10:AC$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B234,'MemMon Actual'!AD$14:AD$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B234,'MemMon Total'!AD$10:AD$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B234,'MemMon Actual'!AE$14:AE$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B234,'MemMon Total'!AE$10:AE$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B234,'MemMon Actual'!AF$14:AF$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B234,'MemMon Total'!AF$10:AF$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B234,'MemMon Actual'!AG$14:AG$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B234,'MemMon Total'!AG$10:AG$35),0)","v":0}]
[]
[null,{"$f":"IFERROR(VLOOKUP(C238,'MEG Def'!$A$55:$B$57,2),\"\")","v":""},null,"Total",{"$f":"E239*E240","v":0},{"$f":"F239*F240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD239*AD240","v":0},{"$f":"AE239*AE240","v":0},{"$f":"AF239*AF240","v":0},{"$f":"AG239*AG240","v":0},{"$f":"AH239*AH240","v":0}]
[null,null,null,"PMPM",{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B238,'WOW PMPM & Agg'!D$59:D$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B238,'WOW PMPM & Agg'!E$59:E$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B238,'WOW PMPM & Agg'!F$59:F$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B238,'WOW PMPM & Agg'!G$59:G$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B238,'WOW PMPM & Agg'!H$59:H$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B238,'WOW PMPM & Agg'!I$59:I$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B238,'WOW PMPM & Agg'!J$59:J$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B238,'WOW PMPM & Agg'!K$59:K$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B238,'WOW PMPM & Agg'!L$59:L$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B238,'WOW PMPM & Agg'!M$59:M$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B238,'WOW PMPM & Agg'!N$59:N$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B238,'WOW PMPM & Agg'!O$59:O$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B238,'WOW PMPM & Agg'!P$59:P$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B238,'WOW PMPM & Agg'!Q$59:Q$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B238,'WOW PMPM & Agg'!R$59:R$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B238,'WOW PMPM & Agg'!S$59:S$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B238,'WOW PMPM & Agg'!T$59:T$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B238,'WOW PMPM & Agg'!U$59:U$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B238,'WOW PMPM & Agg'!V$59:V$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B238,'WOW PMPM & Agg'!W$59:W$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B238,'WOW PMPM & Agg'!X$59:X$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B238,'WOW PMPM & Agg'!Y$59:Y$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B238,'WOW PMPM & Agg'!Z$59:Z$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B238,'WOW PMPM & Agg'!AA$59:AA$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B238,'WOW PMPM & Agg'!AB$59:AB$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B238,'WOW PMPM & Agg'!AC$59:AC$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B238,'WOW PMPM & Agg'!AD$59:AD$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B238,'WOW PMPM & Agg'!AE$59:AE$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B238,'WOW PMPM & Agg'!AF$59:AF$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B238,'WOW PMPM & Agg'!AG$59:AG$67)","v":0}]
[null,null,null,"Mem-Mon",{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B238,'MemMon Actual'!D$14:D$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B238,'MemMon Total'!D$10:D$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B238,'MemMon Actual'!E$14:E$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B238,'MemMon Total'!E$10:E$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B238,'MemMon Actual'!F$14:F$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B238,'MemMon Total'!F$10:F$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B238,'MemMon Actual'!G$14:G$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B238,'MemMon Total'!G$10:G$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B238,'MemMon Actual'!H$14:H$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B238,'MemMon Total'!H$10:H$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B238,'MemMon Actual'!I$14:I$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B238,'MemMon Total'!I$10:I$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B238,'MemMon Actual'!J$14:J$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B238,'MemMon Total'!J$10:J$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B238,'MemMon Actual'!K$14:K$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B238,'MemMon Total'!K$10:K$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B238,'MemMon Actual'!L$14:L$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B238,'MemMon Total'!L$10:L$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B238,'MemMon Actual'!M$14:M$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B238,'MemMon Total'!M$10:M$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B238,'MemMon Actual'!N$14:N$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B238,'MemMon Total'!N$10:N$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B238,'MemMon Actual'!O$14:O$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B238,'MemMon Total'!O$10:O$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B238,'MemMon Actual'!P$14:P$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B238,'MemMon Total'!P$10:P$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B238,'MemMon Actual'!Q$14:Q$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B238,'MemMon Total'!Q$10:Q$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B238,'MemMon Actual'!R$14:R$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B238,'MemMon Total'!R$10:R$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B238,'MemMon Actual'!S$14:S$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B238,'MemMon Total'!S$10:S$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B238,'MemMon Actual'!T$14:T$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B238,'MemMon Total'!T$10:T$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B238,'MemMon Actual'!U$14:U$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B238,'MemMon Total'!U$10:U$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B238,'MemMon Actual'!V$14:V$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B238,'MemMon Total'!V$10:V$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B238,'MemMon Actual'!W$14:W$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B238,'MemMon Total'!W$10:W$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B238,'MemMon Actual'!X$14:X$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B238,'MemMon Total'!X$10:X$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B238,'MemMon Actual'!Y$14:Y$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B238,'MemMon Total'!Y$10:Y$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B238,'MemMon Actual'!Z$14:Z$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B238,'MemMon Total'!Z$10:Z$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B238,'MemMon Actual'!AA$14:AA$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B238,'MemMon Total'!AA$10:AA$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B238,'MemMon Actual'!AB$14:AB$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B238,'MemMon Total'!AB$10:AB$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B238,'MemMon Actual'!AC$14:AC$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B238,'MemMon Total'!AC$10:AC$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B238,'MemMon Actual'!AD$14:AD$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B238,'MemMon Total'!AD$10:AD$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B238,'MemMon Actual'!AE$14:AE$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B238,'MemMon Total'!AE$10:AE$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B238,'MemMon Actual'!AF$14:AF$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B238,'MemMon Total'!AF$10:AF$35),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('MemMon Actual'!$B$14:$B$39,'Summary TC'!$B238,'MemMon Actual'!AG$14:AG$39),0)+IF($B$8=\"Actuals + Projected\",SUMIF('MemMon Total'!$B$10:$B$35,'Summary TC'!$B238,'MemMon Total'!AG$10:AG$35),0)","v":0}]
[]
[null,"Hypothetical 2 Aggregate",null,"Same as WW Total? "]
[null,null,null,"No"]
[]
[null,{"$f":"IFERROR(VLOOKUP(C245,'MEG Def'!$A$60:$B$62,2),\"\")","v":""},null,{"$f":"IF($C245<>0,\"Total\",\"\")","v":""},{"$f":"IF($D$243=\"Yes\",E260,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>E$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!D$59:D$67),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!D$59:D$67)*0.25),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!D$59:D$67)*0.5),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!D$59:D$67)*0.75),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!D$59:D$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!D$59:D$67)))","v":0},{"$f":"IF($D$243=\"Yes\",F260,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>F$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!E$59:E$67),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!E$59:E$67)*0.25),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!E$59:E$67)*0.5),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!E$59:E$67)*0.75),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!E$59:E$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!E$59:E$67)))","v":0},{"$f":"IF($D$243=\"Yes\",G260,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>G$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!F$59:F$67),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!F$59:F$67)*0.25),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!F$59:F$67)*0.5),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!F$59:F$67)*0.75),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!F$59:F$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!F$59:F$67)))","v":0},{"$f":"IF($D$243=\"Yes\",H260,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>H$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!G$59:G$67),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!G$59:G$67)*0.25),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!G$59:G$67)*0.5),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!G$59:G$67)*0.75),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!G$59:G$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!G$59:G$67)))","v":0},{"$f":"IF($D$243=\"Yes\",I260,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>I$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!H$59:H$67),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!H$59:H$67)*0.25),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!H$59:H$67)*0.5),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!H$59:H$67)*0.75),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!H$59:H$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!H$59:H$67)))","v":0},{"$f":"IF($D$243=\"Yes\",J260,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>J$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!I$59:I$67),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!I$59:I$67)*0.25),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!I$59:I$67)*0.5),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!I$59:I$67)*0.75),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!I$59:I$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!I$59:I$67)))","v":0},{"$f":"IF($D$243=\"Yes\",K260,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>K$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!J$59:J$67),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!J$59:J$67)*0.25),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!J$59:J$67)*0.5),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!J$59:J$67)*0.75),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!J$59:J$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!J$59:J$67)))","v":0},{"$f":"IF($D$243=\"Yes\",L260,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>L$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!K$59:K$67),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!K$59:K$67)*0.25),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!K$59:K$67)*0.5),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!K$59:K$67)*0.75),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!K$59:K$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!K$59:K$67)))","v":0},{"$f":"IF($D$243=\"Yes\",M260,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>M$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!L$59:L$67),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!L$59:L$67)*0.25),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!L$59:L$67)*0.5),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!L$59:L$67)*0.75),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!L$59:L$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!L$59:L$67)))","v":0},{"$f":"IF($D$243=\"Yes\",N260,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>N$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!M$59:M$67),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!M$59:M$67)*0.25),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!M$59:M$67)*0.5),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!M$59:M$67)*0.75),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!M$59:M$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!M$59:M$67)))","v":0},{"$f":"IF($D$243=\"Yes\",O260,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>O$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!N$59:N$67),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!N$59:N$67)*0.25),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!N$59:N$67)*0.5),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!N$59:N$67)*0.75),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!N$59:N$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!N$59:N$67)))","v":0},{"$f":"IF($D$243=\"Yes\",P260,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>P$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!O$59:O$67),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!O$59:O$67)*0.25),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!O$59:O$67)*0.5),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!O$59:O$67)*0.75),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!O$59:O$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!O$59:O$67)))","v":0},{"$f":"IF($D$243=\"Yes\",Q260,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Q$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!P$59:P$67),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!P$59:P$67)*0.25),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!P$59:P$67)*0.5),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!P$59:P$67)*0.75),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!P$59:P$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!P$59:P$67)))","v":0},{"$f":"IF($D$243=\"Yes\",R260,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>R$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!Q$59:Q$67),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!Q$59:Q$67)*0.25),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!Q$59:Q$67)*0.5),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!Q$59:Q$67)*0.75),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!Q$59:Q$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!Q$59:Q$67)))","v":0},{"$f":"IF($D$243=\"Yes\",S260,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>S$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!R$59:R$67),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!R$59:R$67)*0.25),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!R$59:R$67)*0.5),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!R$59:R$67)*0.75),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!R$59:R$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!R$59:R$67)))","v":0},{"$f":"IF($D$243=\"Yes\",T260,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>T$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!S$59:S$67),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!S$59:S$67)*0.25),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!S$59:S$67)*0.5),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!S$59:S$67)*0.75),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!S$59:S$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!S$59:S$67)))","v":0},{"$f":"IF($D$243=\"Yes\",U260,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>U$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!T$59:T$67),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!T$59:T$67)*0.25),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!T$59:T$67)*0.5),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!T$59:T$67)*0.75),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!T$59:T$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!T$59:T$67)))","v":0},{"$f":"IF($D$243=\"Yes\",V260,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>V$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!U$59:U$67),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!U$59:U$67)*0.25),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!U$59:U$67)*0.5),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!U$59:U$67)*0.75),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!U$59:U$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!U$59:U$67)))","v":0},{"$f":"IF($D$243=\"Yes\",W260,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>W$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!V$59:V$67),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!V$59:V$67)*0.25),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!V$59:V$67)*0.5),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!V$59:V$67)*0.75),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!V$59:V$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!V$59:V$67)))","v":0},{"$f":"IF($D$243=\"Yes\",X260,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>X$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!W$59:W$67),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!W$59:W$67)*0.25),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!W$59:W$67)*0.5),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!W$59:W$67)*0.75),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!W$59:W$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!W$59:W$67)))","v":0},{"$f":"IF($D$243=\"Yes\",Y260,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Y$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!X$59:X$67),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!X$59:X$67)*0.25),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!X$59:X$67)*0.5),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!X$59:X$67)*0.75),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!X$59:X$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!X$59:X$67)))","v":0},{"$f":"IF($D$243=\"Yes\",Z260,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Z$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!Y$59:Y$67),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!Y$59:Y$67)*0.25),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!Y$59:Y$67)*0.5),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!Y$59:Y$67)*0.75),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!Y$59:Y$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!Y$59:Y$67)))","v":0},{"$f":"IF($D$243=\"Yes\",AA260,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AA$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!Z$59:Z$67),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!Z$59:Z$67)*0.25),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!Z$59:Z$67)*0.5),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!Z$59:Z$67)*0.75),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!Z$59:Z$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!Z$59:Z$67)))","v":0},{"$f":"IF($D$243=\"Yes\",AB260,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AB$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AA$59:AA$67),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AA$59:AA$67)*0.25),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AA$59:AA$67)*0.5),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AA$59:AA$67)*0.75),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AA$59:AA$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AA$59:AA$67)))","v":0},{"$f":"IF($D$243=\"Yes\",AC260,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AC$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AB$59:AB$67),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AB$59:AB$67)*0.25),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AB$59:AB$67)*0.5),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AB$59:AB$67)*0.75),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AB$59:AB$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AB$59:AB$67)))","v":0},{"$f":"IF($D$243=\"Yes\",AD260,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AD$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AC$59:AC$67),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AC$59:AC$67)*0.25),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AC$59:AC$67)*0.5),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AC$59:AC$67)*0.75),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AC$59:AC$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AC$59:AC$67)))","v":0},{"$f":"IF($D$243=\"Yes\",AE260,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AE$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AD$59:AD$67),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AD$59:AD$67)*0.25),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AD$59:AD$67)*0.5),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AD$59:AD$67)*0.75),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AD$59:AD$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AD$59:AD$67)))","v":0},{"$f":"IF($D$243=\"Yes\",AF260,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AF$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AE$59:AE$67),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AE$59:AE$67)*0.25),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AE$59:AE$67)*0.5),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AE$59:AE$67)*0.75),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AE$59:AE$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AE$59:AE$67)))","v":0},{"$f":"IF($D$243=\"Yes\",AG260,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AG$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AF$59:AF$67),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AF$59:AF$67)*0.25),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AF$59:AF$67)*0.5),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AF$59:AF$67)*0.75),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AF$59:AF$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AF$59:AF$67)))","v":0},{"$f":"IF($D$243=\"Yes\",AH260,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AH$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AG$59:AG$67),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AG$59:AG$67)*0.25),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AG$59:AG$67)*0.5),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AG$59:AG$67)*0.75),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AG$59:AG$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B245,'WOW PMPM & Agg'!AG$59:AG$67)))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C246,'MEG Def'!$A$60:$B$62,2),\"\")","v":""},null,{"$f":"IF($C246<>0,\"Total\",\"\")","v":""},{"$f":"IF($D$243=\"Yes\",E261,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>E$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!D$59:D$67),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!D$59:D$67)*0.25),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!D$59:D$67)*0.5),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!D$59:D$67)*0.75),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!D$59:D$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!D$59:D$67)))","v":0},{"$f":"IF($D$243=\"Yes\",F261,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>F$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!E$59:E$67),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!E$59:E$67)*0.25),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!E$59:E$67)*0.5),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!E$59:E$67)*0.75),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!E$59:E$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!E$59:E$67)))","v":0},{"$f":"IF($D$243=\"Yes\",G261,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>G$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!F$59:F$67),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!F$59:F$67)*0.25),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!F$59:F$67)*0.5),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!F$59:F$67)*0.75),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!F$59:F$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!F$59:F$67)))","v":0},{"$f":"IF($D$243=\"Yes\",H261,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>H$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!G$59:G$67),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!G$59:G$67)*0.25),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!G$59:G$67)*0.5),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!G$59:G$67)*0.75),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!G$59:G$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!G$59:G$67)))","v":0},{"$f":"IF($D$243=\"Yes\",I261,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>I$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!H$59:H$67),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!H$59:H$67)*0.25),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!H$59:H$67)*0.5),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!H$59:H$67)*0.75),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!H$59:H$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!H$59:H$67)))","v":0},{"$f":"IF($D$243=\"Yes\",J261,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>J$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!I$59:I$67),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!I$59:I$67)*0.25),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!I$59:I$67)*0.5),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!I$59:I$67)*0.75),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!I$59:I$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!I$59:I$67)))","v":0},{"$f":"IF($D$243=\"Yes\",K261,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>K$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!J$59:J$67),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!J$59:J$67)*0.25),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!J$59:J$67)*0.5),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!J$59:J$67)*0.75),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!J$59:J$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!J$59:J$67)))","v":0},{"$f":"IF($D$243=\"Yes\",L261,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>L$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!K$59:K$67),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!K$59:K$67)*0.25),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!K$59:K$67)*0.5),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!K$59:K$67)*0.75),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!K$59:K$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!K$59:K$67)))","v":0},{"$f":"IF($D$243=\"Yes\",M261,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>M$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!L$59:L$67),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!L$59:L$67)*0.25),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!L$59:L$67)*0.5),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!L$59:L$67)*0.75),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!L$59:L$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!L$59:L$67)))","v":0},{"$f":"IF($D$243=\"Yes\",N261,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>N$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!M$59:M$67),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!M$59:M$67)*0.25),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!M$59:M$67)*0.5),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!M$59:M$67)*0.75),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!M$59:M$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!M$59:M$67)))","v":0},{"$f":"IF($D$243=\"Yes\",O261,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>O$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!N$59:N$67),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!N$59:N$67)*0.25),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!N$59:N$67)*0.5),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!N$59:N$67)*0.75),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!N$59:N$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!N$59:N$67)))","v":0},{"$f":"IF($D$243=\"Yes\",P261,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>P$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!O$59:O$67),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!O$59:O$67)*0.25),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!O$59:O$67)*0.5),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!O$59:O$67)*0.75),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!O$59:O$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!O$59:O$67)))","v":0},{"$f":"IF($D$243=\"Yes\",Q261,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Q$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!P$59:P$67),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!P$59:P$67)*0.25),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!P$59:P$67)*0.5),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!P$59:P$67)*0.75),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!P$59:P$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!P$59:P$67)))","v":0},{"$f":"IF($D$243=\"Yes\",R261,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>R$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!Q$59:Q$67),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!Q$59:Q$67)*0.25),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!Q$59:Q$67)*0.5),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!Q$59:Q$67)*0.75),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!Q$59:Q$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!Q$59:Q$67)))","v":0},{"$f":"IF($D$243=\"Yes\",S261,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>S$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!R$59:R$67),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!R$59:R$67)*0.25),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!R$59:R$67)*0.5),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!R$59:R$67)*0.75),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!R$59:R$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!R$59:R$67)))","v":0},{"$f":"IF($D$243=\"Yes\",T261,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>T$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!S$59:S$67),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!S$59:S$67)*0.25),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!S$59:S$67)*0.5),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!S$59:S$67)*0.75),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!S$59:S$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!S$59:S$67)))","v":0},{"$f":"IF($D$243=\"Yes\",U261,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>U$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!T$59:T$67),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!T$59:T$67)*0.25),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!T$59:T$67)*0.5),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!T$59:T$67)*0.75),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!T$59:T$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!T$59:T$67)))","v":0},{"$f":"IF($D$243=\"Yes\",V261,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>V$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!U$59:U$67),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!U$59:U$67)*0.25),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!U$59:U$67)*0.5),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!U$59:U$67)*0.75),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!U$59:U$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!U$59:U$67)))","v":0},{"$f":"IF($D$243=\"Yes\",W261,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>W$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!V$59:V$67),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!V$59:V$67)*0.25),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!V$59:V$67)*0.5),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!V$59:V$67)*0.75),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!V$59:V$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!V$59:V$67)))","v":0},{"$f":"IF($D$243=\"Yes\",X261,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>X$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!W$59:W$67),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!W$59:W$67)*0.25),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!W$59:W$67)*0.5),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!W$59:W$67)*0.75),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!W$59:W$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!W$59:W$67)))","v":0},{"$f":"IF($D$243=\"Yes\",Y261,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Y$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!X$59:X$67),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!X$59:X$67)*0.25),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!X$59:X$67)*0.5),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!X$59:X$67)*0.75),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!X$59:X$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!X$59:X$67)))","v":0},{"$f":"IF($D$243=\"Yes\",Z261,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Z$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!Y$59:Y$67),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!Y$59:Y$67)*0.25),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!Y$59:Y$67)*0.5),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!Y$59:Y$67)*0.75),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!Y$59:Y$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!Y$59:Y$67)))","v":0},{"$f":"IF($D$243=\"Yes\",AA261,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AA$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!Z$59:Z$67),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!Z$59:Z$67)*0.25),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!Z$59:Z$67)*0.5),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!Z$59:Z$67)*0.75),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!Z$59:Z$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!Z$59:Z$67)))","v":0},{"$f":"IF($D$243=\"Yes\",AB261,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AB$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AA$59:AA$67),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AA$59:AA$67)*0.25),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AA$59:AA$67)*0.5),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AA$59:AA$67)*0.75),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AA$59:AA$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AA$59:AA$67)))","v":0},{"$f":"IF($D$243=\"Yes\",AC261,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AC$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AB$59:AB$67),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AB$59:AB$67)*0.25),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AB$59:AB$67)*0.5),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AB$59:AB$67)*0.75),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AB$59:AB$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AB$59:AB$67)))","v":0},{"$f":"IF($D$243=\"Yes\",AD261,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AD$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AC$59:AC$67),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AC$59:AC$67)*0.25),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AC$59:AC$67)*0.5),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AC$59:AC$67)*0.75),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AC$59:AC$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AC$59:AC$67)))","v":0},{"$f":"IF($D$243=\"Yes\",AE261,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AE$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AD$59:AD$67),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AD$59:AD$67)*0.25),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AD$59:AD$67)*0.5),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AD$59:AD$67)*0.75),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AD$59:AD$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AD$59:AD$67)))","v":0},{"$f":"IF($D$243=\"Yes\",AF261,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AF$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AE$59:AE$67),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AE$59:AE$67)*0.25),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AE$59:AE$67)*0.5),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AE$59:AE$67)*0.75),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AE$59:AE$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AE$59:AE$67)))","v":0},{"$f":"IF($D$243=\"Yes\",AG261,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AG$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AF$59:AF$67),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AF$59:AF$67)*0.25),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AF$59:AF$67)*0.5),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AF$59:AF$67)*0.75),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AF$59:AF$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AF$59:AF$67)))","v":0},{"$f":"IF($D$243=\"Yes\",AH261,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AH$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AG$59:AG$67),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AG$59:AG$67)*0.25),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AG$59:AG$67)*0.5),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AG$59:AG$67)*0.75),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AG$59:AG$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B246,'WOW PMPM & Agg'!AG$59:AG$67)))","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C247,'MEG Def'!$A$60:$B$62,2),\"\")","v":""},null,{"$f":"IF($C247<>0,\"Total\",\"\")","v":""},{"$f":"IF($D$243=\"Yes\",E262,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>E$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!D$59:D$67),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!D$59:D$67)*0.25),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!D$59:D$67)*0.5),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!D$59:D$67)*0.75),IF(AND('C Report'!$K$2=E$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!D$59:D$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!D$59:D$67)))","v":0},{"$f":"IF($D$243=\"Yes\",F262,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>F$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!E$59:E$67),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!E$59:E$67)*0.25),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!E$59:E$67)*0.5),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!E$59:E$67)*0.75),IF(AND('C Report'!$K$2=F$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!E$59:E$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!E$59:E$67)))","v":0},{"$f":"IF($D$243=\"Yes\",G262,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>G$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!F$59:F$67),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!F$59:F$67)*0.25),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!F$59:F$67)*0.5),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!F$59:F$67)*0.75),IF(AND('C Report'!$K$2=G$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!F$59:F$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!F$59:F$67)))","v":0},{"$f":"IF($D$243=\"Yes\",H262,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>H$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!G$59:G$67),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!G$59:G$67)*0.25),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!G$59:G$67)*0.5),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!G$59:G$67)*0.75),IF(AND('C Report'!$K$2=H$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!G$59:G$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!G$59:G$67)))","v":0},{"$f":"IF($D$243=\"Yes\",I262,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>I$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!H$59:H$67),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!H$59:H$67)*0.25),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!H$59:H$67)*0.5),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!H$59:H$67)*0.75),IF(AND('C Report'!$K$2=I$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!H$59:H$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!H$59:H$67)))","v":0},{"$f":"IF($D$243=\"Yes\",J262,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>J$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!I$59:I$67),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!I$59:I$67)*0.25),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!I$59:I$67)*0.5),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!I$59:I$67)*0.75),IF(AND('C Report'!$K$2=J$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!I$59:I$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!I$59:I$67)))","v":0},{"$f":"IF($D$243=\"Yes\",K262,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>K$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!J$59:J$67),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!J$59:J$67)*0.25),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!J$59:J$67)*0.5),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!J$59:J$67)*0.75),IF(AND('C Report'!$K$2=K$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!J$59:J$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!J$59:J$67)))","v":0},{"$f":"IF($D$243=\"Yes\",L262,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>L$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!K$59:K$67),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!K$59:K$67)*0.25),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!K$59:K$67)*0.5),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!K$59:K$67)*0.75),IF(AND('C Report'!$K$2=L$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!K$59:K$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!K$59:K$67)))","v":0},{"$f":"IF($D$243=\"Yes\",M262,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>M$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!L$59:L$67),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!L$59:L$67)*0.25),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!L$59:L$67)*0.5),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!L$59:L$67)*0.75),IF(AND('C Report'!$K$2=M$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!L$59:L$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!L$59:L$67)))","v":0},{"$f":"IF($D$243=\"Yes\",N262,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>N$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!M$59:M$67),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!M$59:M$67)*0.25),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!M$59:M$67)*0.5),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!M$59:M$67)*0.75),IF(AND('C Report'!$K$2=N$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!M$59:M$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!M$59:M$67)))","v":0},{"$f":"IF($D$243=\"Yes\",O262,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>O$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!N$59:N$67),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!N$59:N$67)*0.25),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!N$59:N$67)*0.5),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!N$59:N$67)*0.75),IF(AND('C Report'!$K$2=O$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!N$59:N$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!N$59:N$67)))","v":0},{"$f":"IF($D$243=\"Yes\",P262,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>P$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!O$59:O$67),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!O$59:O$67)*0.25),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!O$59:O$67)*0.5),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!O$59:O$67)*0.75),IF(AND('C Report'!$K$2=P$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!O$59:O$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!O$59:O$67)))","v":0},{"$f":"IF($D$243=\"Yes\",Q262,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Q$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!P$59:P$67),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!P$59:P$67)*0.25),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!P$59:P$67)*0.5),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!P$59:P$67)*0.75),IF(AND('C Report'!$K$2=Q$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!P$59:P$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!P$59:P$67)))","v":0},{"$f":"IF($D$243=\"Yes\",R262,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>R$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!Q$59:Q$67),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!Q$59:Q$67)*0.25),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!Q$59:Q$67)*0.5),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!Q$59:Q$67)*0.75),IF(AND('C Report'!$K$2=R$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!Q$59:Q$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!Q$59:Q$67)))","v":0},{"$f":"IF($D$243=\"Yes\",S262,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>S$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!R$59:R$67),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!R$59:R$67)*0.25),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!R$59:R$67)*0.5),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!R$59:R$67)*0.75),IF(AND('C Report'!$K$2=S$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!R$59:R$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!R$59:R$67)))","v":0},{"$f":"IF($D$243=\"Yes\",T262,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>T$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!S$59:S$67),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!S$59:S$67)*0.25),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!S$59:S$67)*0.5),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!S$59:S$67)*0.75),IF(AND('C Report'!$K$2=T$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!S$59:S$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!S$59:S$67)))","v":0},{"$f":"IF($D$243=\"Yes\",U262,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>U$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!T$59:T$67),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!T$59:T$67)*0.25),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!T$59:T$67)*0.5),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!T$59:T$67)*0.75),IF(AND('C Report'!$K$2=U$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!T$59:T$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!T$59:T$67)))","v":0},{"$f":"IF($D$243=\"Yes\",V262,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>V$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!U$59:U$67),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!U$59:U$67)*0.25),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!U$59:U$67)*0.5),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!U$59:U$67)*0.75),IF(AND('C Report'!$K$2=V$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!U$59:U$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!U$59:U$67)))","v":0},{"$f":"IF($D$243=\"Yes\",W262,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>W$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!V$59:V$67),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!V$59:V$67)*0.25),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!V$59:V$67)*0.5),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!V$59:V$67)*0.75),IF(AND('C Report'!$K$2=W$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!V$59:V$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!V$59:V$67)))","v":0},{"$f":"IF($D$243=\"Yes\",X262,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>X$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!W$59:W$67),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!W$59:W$67)*0.25),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!W$59:W$67)*0.5),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!W$59:W$67)*0.75),IF(AND('C Report'!$K$2=X$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!W$59:W$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!W$59:W$67)))","v":0},{"$f":"IF($D$243=\"Yes\",Y262,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Y$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!X$59:X$67),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!X$59:X$67)*0.25),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!X$59:X$67)*0.5),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!X$59:X$67)*0.75),IF(AND('C Report'!$K$2=Y$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!X$59:X$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!X$59:X$67)))","v":0},{"$f":"IF($D$243=\"Yes\",Z262,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>Z$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!Y$59:Y$67),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!Y$59:Y$67)*0.25),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!Y$59:Y$67)*0.5),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!Y$59:Y$67)*0.75),IF(AND('C Report'!$K$2=Z$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!Y$59:Y$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!Y$59:Y$67)))","v":0},{"$f":"IF($D$243=\"Yes\",AA262,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AA$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!Z$59:Z$67),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!Z$59:Z$67)*0.25),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!Z$59:Z$67)*0.5),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!Z$59:Z$67)*0.75),IF(AND('C Report'!$K$2=AA$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!Z$59:Z$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!Z$59:Z$67)))","v":0},{"$f":"IF($D$243=\"Yes\",AB262,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AB$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AA$59:AA$67),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AA$59:AA$67)*0.25),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AA$59:AA$67)*0.5),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AA$59:AA$67)*0.75),IF(AND('C Report'!$K$2=AB$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AA$59:AA$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AA$59:AA$67)))","v":0},{"$f":"IF($D$243=\"Yes\",AC262,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AC$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AB$59:AB$67),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AB$59:AB$67)*0.25),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AB$59:AB$67)*0.5),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AB$59:AB$67)*0.75),IF(AND('C Report'!$K$2=AC$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AB$59:AB$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AB$59:AB$67)))","v":0},{"$f":"IF($D$243=\"Yes\",AD262,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AD$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AC$59:AC$67),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AC$59:AC$67)*0.25),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AC$59:AC$67)*0.5),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AC$59:AC$67)*0.75),IF(AND('C Report'!$K$2=AD$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AC$59:AC$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AC$59:AC$67)))","v":0},{"$f":"IF($D$243=\"Yes\",AE262,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AE$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AD$59:AD$67),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AD$59:AD$67)*0.25),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AD$59:AD$67)*0.5),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AD$59:AD$67)*0.75),IF(AND('C Report'!$K$2=AE$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AD$59:AD$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AD$59:AD$67)))","v":0},{"$f":"IF($D$243=\"Yes\",AF262,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AF$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AE$59:AE$67),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AE$59:AE$67)*0.25),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AE$59:AE$67)*0.5),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AE$59:AE$67)*0.75),IF(AND('C Report'!$K$2=AF$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AE$59:AE$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AE$59:AE$67)))","v":0},{"$f":"IF($D$243=\"Yes\",AG262,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AG$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AF$59:AF$67),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AF$59:AF$67)*0.25),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AF$59:AF$67)*0.5),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AF$59:AF$67)*0.75),IF(AND('C Report'!$K$2=AG$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AF$59:AF$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AF$59:AF$67)))","v":0},{"$f":"IF($D$243=\"Yes\",AH262,IF($B$8=\"Actuals Only\",IF('C Report'!$K$2>AH$12,SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AG$59:AG$67),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=1),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AG$59:AG$67)*0.25),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=2),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AG$59:AG$67)*0.5),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=3),(SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AG$59:AG$67)*0.75),IF(AND('C Report'!$K$2=AH$12,'C Report'!$K$3=4),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AG$59:AG$67),\"\"))))),SUMIF('WOW PMPM & Agg'!$B$59:$B$67,'Summary TC'!$B247,'WOW PMPM & Agg'!AG$59:AG$67)))","v":0}]
[]
[null,"TOTAL",null,null,{"$f":"IF(AND(E$12>='Summary TC'!$C$4, E$12<='Summary TC'!$C$5), SUMIF($D230:$D248,\"Total\",E230:E248),0)","v":0},{"$f":"IF(AND(F$12>='Summary TC'!$C$4, F$12<='Summary TC'!$C$5), SUMIF($D230:$D248,\"Total\",F230:F248),0)","v":0},{"$f":"IF(AND(G$12>='Summary TC'!$C$4, G$12<='Summary TC'!$C$5), SUMIF($D230:$D248,\"Total\",G230:G248),0)","v":0},{"$f":"IF(AND(H$12>='Summary TC'!$C$4, H$12<='Summary TC'!$C$5), SUMIF($D230:$D248,\"Total\",H230:H248),0)","v":0},{"$f":"IF(AND(I$12>='Summary TC'!$C$4, I$12<='Summary TC'!$C$5), SUMIF($D230:$D248,\"Total\",I230:I248),0)","v":0},{"$f":"IF(AND(J$12>='Summary TC'!$C$4, J$12<='Summary TC'!$C$5), SUMIF($D230:$D248,\"Total\",J230:J248),0)","v":0},{"$f":"IF(AND(K$12>='Summary TC'!$C$4, K$12<='Summary TC'!$C$5), SUMIF($D230:$D248,\"Total\",K230:K248),0)","v":0},{"$f":"IF(AND(L$12>='Summary TC'!$C$4, L$12<='Summary TC'!$C$5), SUMIF($D230:$D248,\"Total\",L230:L248),0)","v":0},{"$f":"IF(AND(M$12>='Summary TC'!$C$4, M$12<='Summary TC'!$C$5), SUMIF($D230:$D248,\"Total\",M230:M248),0)","v":0},{"$f":"IF(AND(N$12>='Summary TC'!$C$4, N$12<='Summary TC'!$C$5), SUMIF($D230:$D248,\"Total\",N230:N248),0)","v":0},{"$f":"IF(AND(O$12>='Summary TC'!$C$4, O$12<='Summary TC'!$C$5), SUMIF($D230:$D248,\"Total\",O230:O248),0)","v":0},{"$f":"IF(AND(P$12>='Summary TC'!$C$4, P$12<='Summary TC'!$C$5), SUMIF($D230:$D248,\"Total\",P230:P248),0)","v":0},{"$f":"IF(AND(Q$12>='Summary TC'!$C$4, Q$12<='Summary TC'!$C$5), SUMIF($D230:$D248,\"Total\",Q230:Q248),0)","v":0},{"$f":"IF(AND(R$12>='Summary TC'!$C$4, R$12<='Summary TC'!$C$5), SUMIF($D230:$D248,\"Total\",R230:R248),0)","v":0},{"$f":"IF(AND(S$12>='Summary TC'!$C$4, S$12<='Summary TC'!$C$5), SUMIF($D230:$D248,\"Total\",S230:S248),0)","v":0},{"$f":"IF(AND(T$12>='Summary TC'!$C$4, T$12<='Summary TC'!$C$5), SUMIF($D230:$D248,\"Total\",T230:T248),0)","v":0},{"$f":"IF(AND(U$12>='Summary TC'!$C$4, U$12<='Summary TC'!$C$5), SUMIF($D230:$D248,\"Total\",U230:U248),0)","v":0},{"$f":"IF(AND(V$12>='Summary TC'!$C$4, V$12<='Summary TC'!$C$5), SUMIF($D230:$D248,\"Total\",V230:V248),0)","v":0},{"$f":"IF(AND(W$12>='Summary TC'!$C$4, W$12<='Summary TC'!$C$5), SUMIF($D230:$D248,\"Total\",W230:W248),0)","v":0},{"$f":"IF(AND(X$12>='Summary TC'!$C$4, X$12<='Summary TC'!$C$5), SUMIF($D230:$D248,\"Total\",X230:X248),0)","v":0},{"$f":"IF(AND(Y$12>='Summary TC'!$C$4, Y$12<='Summary TC'!$C$5), SUMIF($D230:$D248,\"Total\",Y230:Y248),0)","v":0},{"$f":"IF(AND(Z$12>='Summary TC'!$C$4, Z$12<='Summary TC'!$C$5), SUMIF($D230:$D248,\"Total\",Z230:Z248),0)","v":0},{"$f":"IF(AND(AA$12>='Summary TC'!$C$4, AA$12<='Summary TC'!$C$5), SUMIF($D230:$D248,\"Total\",AA230:AA248),0)","v":0},{"$f":"IF(AND(AB$12>='Summary TC'!$C$4, AB$12<='Summary TC'!$C$5), SUMIF($D230:$D248,\"Total\",AB230:AB248),0)","v":0},{"$f":"IF(AND(AC$12>='Summary TC'!$C$4, AC$12<='Summary TC'!$C$5), SUMIF($D230:$D248,\"Total\",AC230:AC248),0)","v":0},{"$f":"IF(AND(AD$12>='Summary TC'!$C$4, AD$12<='Summary TC'!$C$5), SUMIF($D230:$D248,\"Total\",AD230:AD248),0)","v":0},{"$f":"IF(AND(AE$12>='Summary TC'!$C$4, AE$12<='Summary TC'!$C$5), SUMIF($D230:$D248,\"Total\",AE230:AE248),0)","v":0},{"$f":"IF(AND(AF$12>='Summary TC'!$C$4, AF$12<='Summary TC'!$C$5), SUMIF($D230:$D248,\"Total\",AF230:AF248),0)","v":0},{"$f":"IF(AND(AG$12>='Summary TC'!$C$4, AG$12<='Summary TC'!$C$5), SUMIF($D230:$D248,\"Total\",AG230:AG248),0)","v":0},{"$f":"IF(AND(AH$12>='Summary TC'!$C$4, AH$12<='Summary TC'!$C$5), SUMIF($D230:$D248,\"Total\",AH230:AH248),0)","v":0},{"$f":"SUM(E249:AH249)","v":0}]
[]
[null,"With-Waiver Total Expenditures"]
[null,null,null,null,"DEMONSTRATION YEARS (DY)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,{"$f":"'DY Def'!B$5","v":1},{"$f":"'DY Def'!C$5","v":2},{"$f":"'DY Def'!D$5","v":3},{"$f":"'DY Def'!E$5","v":4},{"$f":"'DY Def'!F$5","v":5},{"$f":"'DY Def'!G$5","v":6},{"$f":"'DY Def'!H$5","v":7},{"$f":"'DY Def'!I$5","v":8},{"$f":"'DY Def'!J$5","v":9},{"$f":"'DY Def'!K$5","v":10},{"$f":"'DY Def'!L$5","v":11},{"$f":"'DY Def'!M$5","v":12},{"$f":"'DY Def'!N$5","v":13},{"$f":"'DY Def'!O$5","v":14},{"$f":"'DY Def'!P$5","v":15},{"$f":"'DY Def'!Q$5","v":16},{"$f":"'DY Def'!R$5","v":17},{"$f":"'DY Def'!S$5","v":18},{"$f":"'DY Def'!T$5","v":19},{"$f":"'DY Def'!U$5","v":20},{"$f":"'DY Def'!V$5","v":21},{"$f":"'DY Def'!W$5","v":22},{"$f":"'DY Def'!X$5","v":23},{"$f":"'DY Def'!Y$5","v":24},{"$f":"'DY Def'!Z$5","v":25},{"$f":"'DY Def'!AA$5","v":26},{"$f":"'DY Def'!AB$5","v":27},{"$f":"'DY Def'!AC$5","v":28},{"$f":"'DY Def'!AD$5","v":29},{"$f":"'DY Def'!AE$5","v":30},"TOTAL"]
[null,"Hypothetical 2 Per Capita"]
[null,{"$f":"IFERROR(VLOOKUP(C255,'MEG Def'!$A$55:$B$57,2),\"\")","v":""},null,null,{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Actual'!D$10:D$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Total'!D$10:D$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Actual'!E$10:E$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Total'!E$10:E$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Actual'!F$10:F$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Total'!F$10:F$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Actual'!G$10:G$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Total'!G$10:G$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Actual'!H$10:H$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Total'!H$10:H$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Actual'!I$10:I$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Total'!I$10:I$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Actual'!J$10:J$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Total'!J$10:J$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Actual'!K$10:K$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Total'!K$10:K$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Actual'!L$10:L$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Total'!L$10:L$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Actual'!M$10:M$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Total'!M$10:M$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Actual'!N$10:N$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Total'!N$10:N$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Actual'!O$10:O$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Total'!O$10:O$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Actual'!P$10:P$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Total'!P$10:P$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Actual'!Q$10:Q$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Total'!Q$10:Q$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Actual'!R$10:R$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Total'!R$10:R$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Actual'!S$10:S$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Total'!S$10:S$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Actual'!T$10:T$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Total'!T$10:T$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Actual'!U$10:U$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Total'!U$10:U$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Actual'!V$10:V$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Total'!V$10:V$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Actual'!W$10:W$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Total'!W$10:W$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Actual'!X$10:X$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Total'!X$10:X$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Actual'!Y$10:Y$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Total'!Y$10:Y$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Actual'!Z$10:Z$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Total'!Z$10:Z$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Actual'!AA$10:AA$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Total'!AA$10:AA$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Actual'!AB$10:AB$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Total'!AB$10:AB$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Actual'!AC$10:AC$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Total'!AC$10:AC$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Actual'!AD$10:AD$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Total'!AD$10:AD$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Actual'!AE$10:AE$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Total'!AE$10:AE$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Actual'!AF$10:AF$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Total'!AF$10:AF$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Actual'!AG$10:AG$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B255,'WW Spending Total'!AG$10:AG$49),0)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C256,'MEG Def'!$A$55:$B$57,2),\"\")","v":""},null,null,{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Actual'!D$10:D$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Total'!D$10:D$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Actual'!E$10:E$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Total'!E$10:E$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Actual'!F$10:F$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Total'!F$10:F$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Actual'!G$10:G$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Total'!G$10:G$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Actual'!H$10:H$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Total'!H$10:H$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Actual'!I$10:I$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Total'!I$10:I$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Actual'!J$10:J$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Total'!J$10:J$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Actual'!K$10:K$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Total'!K$10:K$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Actual'!L$10:L$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Total'!L$10:L$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Actual'!M$10:M$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Total'!M$10:M$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Actual'!N$10:N$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Total'!N$10:N$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Actual'!O$10:O$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Total'!O$10:O$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Actual'!P$10:P$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Total'!P$10:P$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Actual'!Q$10:Q$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Total'!Q$10:Q$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Actual'!R$10:R$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Total'!R$10:R$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Actual'!S$10:S$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Total'!S$10:S$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Actual'!T$10:T$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Total'!T$10:T$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Actual'!U$10:U$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Total'!U$10:U$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Actual'!V$10:V$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Total'!V$10:V$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Actual'!W$10:W$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Total'!W$10:W$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Actual'!X$10:X$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Total'!X$10:X$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Actual'!Y$10:Y$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Total'!Y$10:Y$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Actual'!Z$10:Z$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Total'!Z$10:Z$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Actual'!AA$10:AA$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Total'!AA$10:AA$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Actual'!AB$10:AB$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Total'!AB$10:AB$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Actual'!AC$10:AC$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Total'!AC$10:AC$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Actual'!AD$10:AD$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Total'!AD$10:AD$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Actual'!AE$10:AE$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Total'!AE$10:AE$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Actual'!AF$10:AF$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Total'!AF$10:AF$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Actual'!AG$10:AG$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B256,'WW Spending Total'!AG$10:AG$49),0)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C257,'MEG Def'!$A$55:$B$57,2),\"\")","v":""},null,null,{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Actual'!D$10:D$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Total'!D$10:D$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Actual'!E$10:E$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Total'!E$10:E$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Actual'!F$10:F$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Total'!F$10:F$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Actual'!G$10:G$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Total'!G$10:G$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Actual'!H$10:H$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Total'!H$10:H$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Actual'!I$10:I$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Total'!I$10:I$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Actual'!J$10:J$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Total'!J$10:J$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Actual'!K$10:K$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Total'!K$10:K$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Actual'!L$10:L$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Total'!L$10:L$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Actual'!M$10:M$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Total'!M$10:M$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Actual'!N$10:N$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Total'!N$10:N$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Actual'!O$10:O$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Total'!O$10:O$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Actual'!P$10:P$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Total'!P$10:P$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Actual'!Q$10:Q$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Total'!Q$10:Q$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Actual'!R$10:R$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Total'!R$10:R$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Actual'!S$10:S$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Total'!S$10:S$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Actual'!T$10:T$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Total'!T$10:T$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Actual'!U$10:U$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Total'!U$10:U$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Actual'!V$10:V$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Total'!V$10:V$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Actual'!W$10:W$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Total'!W$10:W$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Actual'!X$10:X$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Total'!X$10:X$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Actual'!Y$10:Y$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Total'!Y$10:Y$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Actual'!Z$10:Z$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Total'!Z$10:Z$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Actual'!AA$10:AA$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Total'!AA$10:AA$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Actual'!AB$10:AB$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Total'!AB$10:AB$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Actual'!AC$10:AC$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Total'!AC$10:AC$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Actual'!AD$10:AD$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Total'!AD$10:AD$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Actual'!AE$10:AE$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Total'!AE$10:AE$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Actual'!AF$10:AF$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Total'!AF$10:AF$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Actual'!AG$10:AG$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B257,'WW Spending Total'!AG$10:AG$49),0)","v":0}]
[]
[null,"Hypothetical 2 Aggregate"]
[null,{"$f":"IFERROR(VLOOKUP(C260,'MEG Def'!$A$60:$B$62,2),\"\")","v":""},null,null,{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Actual'!D$10:D$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Total'!D$10:D$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Actual'!E$10:E$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Total'!E$10:E$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Actual'!F$10:F$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Total'!F$10:F$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Actual'!G$10:G$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Total'!G$10:G$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Actual'!H$10:H$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Total'!H$10:H$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Actual'!I$10:I$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Total'!I$10:I$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Actual'!J$10:J$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Total'!J$10:J$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Actual'!K$10:K$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Total'!K$10:K$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Actual'!L$10:L$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Total'!L$10:L$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Actual'!M$10:M$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Total'!M$10:M$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Actual'!N$10:N$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Total'!N$10:N$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Actual'!O$10:O$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Total'!O$10:O$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Actual'!P$10:P$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Total'!P$10:P$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Actual'!Q$10:Q$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Total'!Q$10:Q$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Actual'!R$10:R$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Total'!R$10:R$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Actual'!S$10:S$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Total'!S$10:S$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Actual'!T$10:T$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Total'!T$10:T$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Actual'!U$10:U$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Total'!U$10:U$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Actual'!V$10:V$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Total'!V$10:V$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Actual'!W$10:W$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Total'!W$10:W$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Actual'!X$10:X$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Total'!X$10:X$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Actual'!Y$10:Y$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Total'!Y$10:Y$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Actual'!Z$10:Z$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Total'!Z$10:Z$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Actual'!AA$10:AA$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Total'!AA$10:AA$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Actual'!AB$10:AB$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Total'!AB$10:AB$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Actual'!AC$10:AC$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Total'!AC$10:AC$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Actual'!AD$10:AD$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Total'!AD$10:AD$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Actual'!AE$10:AE$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Total'!AE$10:AE$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Actual'!AF$10:AF$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Total'!AF$10:AF$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Actual'!AG$10:AG$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B260,'WW Spending Total'!AG$10:AG$49),0)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C261,'MEG Def'!$A$60:$B$62,2),\"\")","v":""},null,null,{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Actual'!D$10:D$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Total'!D$10:D$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Actual'!E$10:E$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Total'!E$10:E$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Actual'!F$10:F$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Total'!F$10:F$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Actual'!G$10:G$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Total'!G$10:G$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Actual'!H$10:H$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Total'!H$10:H$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Actual'!I$10:I$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Total'!I$10:I$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Actual'!J$10:J$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Total'!J$10:J$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Actual'!K$10:K$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Total'!K$10:K$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Actual'!L$10:L$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Total'!L$10:L$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Actual'!M$10:M$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Total'!M$10:M$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Actual'!N$10:N$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Total'!N$10:N$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Actual'!O$10:O$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Total'!O$10:O$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Actual'!P$10:P$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Total'!P$10:P$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Actual'!Q$10:Q$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Total'!Q$10:Q$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Actual'!R$10:R$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Total'!R$10:R$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Actual'!S$10:S$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Total'!S$10:S$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Actual'!T$10:T$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Total'!T$10:T$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Actual'!U$10:U$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Total'!U$10:U$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Actual'!V$10:V$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Total'!V$10:V$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Actual'!W$10:W$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Total'!W$10:W$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Actual'!X$10:X$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Total'!X$10:X$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Actual'!Y$10:Y$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Total'!Y$10:Y$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Actual'!Z$10:Z$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Total'!Z$10:Z$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Actual'!AA$10:AA$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Total'!AA$10:AA$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Actual'!AB$10:AB$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Total'!AB$10:AB$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Actual'!AC$10:AC$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Total'!AC$10:AC$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Actual'!AD$10:AD$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Total'!AD$10:AD$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Actual'!AE$10:AE$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Total'!AE$10:AE$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Actual'!AF$10:AF$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Total'!AF$10:AF$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Actual'!AG$10:AG$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B261,'WW Spending Total'!AG$10:AG$49),0)","v":0}]
[null,{"$f":"IFERROR(VLOOKUP(C262,'MEG Def'!$A$60:$B$62,2),\"\")","v":""},null,null,{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Actual'!D$10:D$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Total'!D$10:D$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Actual'!E$10:E$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Total'!E$10:E$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Actual'!F$10:F$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Total'!F$10:F$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Actual'!G$10:G$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Total'!G$10:G$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Actual'!H$10:H$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Total'!H$10:H$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Actual'!I$10:I$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Total'!I$10:I$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Actual'!J$10:J$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Total'!J$10:J$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Actual'!K$10:K$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Total'!K$10:K$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Actual'!L$10:L$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Total'!L$10:L$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Actual'!M$10:M$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Total'!M$10:M$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Actual'!N$10:N$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Total'!N$10:N$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Actual'!O$10:O$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Total'!O$10:O$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Actual'!P$10:P$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Total'!P$10:P$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Actual'!Q$10:Q$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Total'!Q$10:Q$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Actual'!R$10:R$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Total'!R$10:R$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Actual'!S$10:S$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Total'!S$10:S$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Actual'!T$10:T$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Total'!T$10:T$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Actual'!U$10:U$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Total'!U$10:U$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Actual'!V$10:V$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Total'!V$10:V$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Actual'!W$10:W$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Total'!W$10:W$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Actual'!X$10:X$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Total'!X$10:X$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Actual'!Y$10:Y$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Total'!Y$10:Y$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Actual'!Z$10:Z$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Total'!Z$10:Z$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Actual'!AA$10:AA$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Total'!AA$10:AA$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Actual'!AB$10:AB$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Total'!AB$10:AB$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Actual'!AC$10:AC$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Total'!AC$10:AC$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Actual'!AD$10:AD$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Total'!AD$10:AD$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Actual'!AE$10:AE$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Total'!AE$10:AE$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Actual'!AF$10:AF$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Total'!AF$10:AF$49),0)","v":0},{"$f":"IF($B$8=\"Actuals only\",SUMIF('WW Spending Actual'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Actual'!AG$10:AG$49),0)+IF($B$8=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$10:$B$49,'Summary TC'!$B262,'WW Spending Total'!AG$10:AG$49),0)","v":0}]
[]
[null,"TOTAL",null,null,{"$f":"IF(AND(E$12>='Summary TC'!$C$4, E$12<='Summary TC'!$C$5), SUM(E255:E263),0)","v":0},{"$f":"IF(AND(F$12>='Summary TC'!$C$4, F$12<='Summary TC'!$C$5), SUM(F255:F263),0)","v":0},{"$f":"IF(AND(G$12>='Summary TC'!$C$4, G$12<='Summary TC'!$C$5), SUM(G255:G263),0)","v":0},{"$f":"IF(AND(H$12>='Summary TC'!$C$4, H$12<='Summary TC'!$C$5), SUM(H255:H263),0)","v":0},{"$f":"IF(AND(I$12>='Summary TC'!$C$4, I$12<='Summary TC'!$C$5), SUM(I255:I263),0)","v":0},{"$f":"IF(AND(J$12>='Summary TC'!$C$4, J$12<='Summary TC'!$C$5), SUM(J255:J263),0)","v":0},{"$f":"IF(AND(K$12>='Summary TC'!$C$4, K$12<='Summary TC'!$C$5), SUM(K255:K263),0)","v":0},{"$f":"IF(AND(L$12>='Summary TC'!$C$4, L$12<='Summary TC'!$C$5), SUM(L255:L263),0)","v":0},{"$f":"IF(AND(M$12>='Summary TC'!$C$4, M$12<='Summary TC'!$C$5), SUM(M255:M263),0)","v":0},{"$f":"IF(AND(N$12>='Summary TC'!$C$4, N$12<='Summary TC'!$C$5), SUM(N255:N263),0)","v":0},{"$f":"IF(AND(O$12>='Summary TC'!$C$4, O$12<='Summary TC'!$C$5), SUM(O255:O263),0)","v":0},{"$f":"IF(AND(P$12>='Summary TC'!$C$4, P$12<='Summary TC'!$C$5), SUM(P255:P263),0)","v":0},{"$f":"IF(AND(Q$12>='Summary TC'!$C$4, Q$12<='Summary TC'!$C$5), SUM(Q255:Q263),0)","v":0},{"$f":"IF(AND(R$12>='Summary TC'!$C$4, R$12<='Summary TC'!$C$5), SUM(R255:R263),0)","v":0},{"$f":"IF(AND(S$12>='Summary TC'!$C$4, S$12<='Summary TC'!$C$5), SUM(S255:S263),0)","v":0},{"$f":"IF(AND(T$12>='Summary TC'!$C$4, T$12<='Summary TC'!$C$5), SUM(T255:T263),0)","v":0},{"$f":"IF(AND(U$12>='Summary TC'!$C$4, U$12<='Summary TC'!$C$5), SUM(U255:U263),0)","v":0},{"$f":"IF(AND(V$12>='Summary TC'!$C$4, V$12<='Summary TC'!$C$5), SUM(V255:V263),0)","v":0},{"$f":"IF(AND(W$12>='Summary TC'!$C$4, W$12<='Summary TC'!$C$5), SUM(W255:W263),0)","v":0},{"$f":"IF(AND(X$12>='Summary TC'!$C$4, X$12<='Summary TC'!$C$5), SUM(X255:X263),0)","v":0},{"$f":"IF(AND(Y$12>='Summary TC'!$C$4, Y$12<='Summary TC'!$C$5), SUM(Y255:Y263),0)","v":0},{"$f":"IF(AND(Z$12>='Summary TC'!$C$4, Z$12<='Summary TC'!$C$5), SUM(Z255:Z263),0)","v":0},{"$f":"IF(AND(AA$12>='Summary TC'!$C$4, AA$12<='Summary TC'!$C$5), SUM(AA255:AA263),0)","v":0},{"$f":"IF(AND(AB$12>='Summary TC'!$C$4, AB$12<='Summary TC'!$C$5), SUM(AB255:AB263),0)","v":0},{"$f":"IF(AND(AC$12>='Summary TC'!$C$4, AC$12<='Summary TC'!$C$5), SUM(AC255:AC263),0)","v":0},{"$f":"IF(AND(AD$12>='Summary TC'!$C$4, AD$12<='Summary TC'!$C$5), SUM(AD255:AD263),0)","v":0},{"$f":"IF(AND(AE$12>='Summary TC'!$C$4, AE$12<='Summary TC'!$C$5), SUM(AE255:AE263),0)","v":0},{"$f":"IF(AND(AF$12>='Summary TC'!$C$4, AF$12<='Summary TC'!$C$5), SUM(AF255:AF263),0)","v":0},{"$f":"IF(AND(AG$12>='Summary TC'!$C$4, AG$12<='Summary TC'!$C$5), SUM(AG255:AG263),0)","v":0},{"$f":"IF(AND(AH$12>='Summary TC'!$C$4, AH$12<='Summary TC'!$C$5), SUM(AH255:AH263),0)","v":0},{"$f":"SUM(E264:AH264)","v":0}]
[]
[null,"HYPOTHETICALS VARIANCE 2",null,null,{"$f":"E249-E264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD249-AD264","v":0},{"$f":"AE249-AE264","v":0},{"$f":"AF249-AF264","v":0},{"$f":"AG249-AG264","v":0},{"$f":"AH249-AH264","v":0},{"$f":"IF('MEG Def'!$J$55=\"Yes\",SUM(E266:AH266),\"Excluded\")","v":"Excluded"}]
[]
[null,"HYPOTHETICALS TEST 2 Cumulative Target Limit"]
[null,null,null,null,"DEMONSTRATION YEARS (DY)"]
[null,null,null,null,{"$f":"'DY Def'!B$5","v":1},{"$f":"'DY Def'!C$5","v":2},{"$f":"'DY Def'!D$5","v":3},{"$f":"'DY Def'!E$5","v":4},{"$f":"'DY Def'!F$5","v":5},{"$f":"'DY Def'!G$5","v":6},{"$f":"'DY Def'!H$5","v":7},{"$f":"'DY Def'!I$5","v":8},{"$f":"'DY Def'!J$5","v":9},{"$f":"'DY Def'!K$5","v":10},{"$f":"'DY Def'!L$5","v":11},{"$f":"'DY Def'!M$5","v":12},{"$f":"'DY Def'!N$5","v":13},{"$f":"'DY Def'!O$5","v":14},{"$f":"'DY Def'!P$5","v":15},{"$f":"'DY Def'!Q$5","v":16},{"$f":"'DY Def'!R$5","v":17},{"$f":"'DY Def'!S$5","v":18},{"$f":"'DY Def'!T$5","v":19},{"$f":"'DY Def'!U$5","v":20},{"$f":"'DY Def'!V$5","v":21},{"$f":"'DY Def'!W$5","v":22},{"$f":"'DY Def'!X$5","v":23},{"$f":"'DY Def'!Y$5","v":24},{"$f":"'DY Def'!Z$5","v":25},{"$f":"'DY Def'!AA$5","v":26},{"$f":"'DY Def'!AB$5","v":27},{"$f":"'DY Def'!AC$5","v":28},{"$f":"'DY Def'!AD$5","v":29},{"$f":"'DY Def'!AE$5","v":30}]
[]
[null,"Cumulative Target Percentage (CTP)"]
[null,"Cumulative Budget Neutrality Limit (CBNL)",null,null,{"$f":"IF(AND(E$12>='Summary TC'!$C$4, E$12<='Summary TC'!$C$5), D273+E249,0)","v":0},{"$f":"IF(AND(F$12>='Summary TC'!$C$4, F$12<='Summary TC'!$C$5), E273+F249,0)","v":0},{"$f":"IF(AND(G$12>='Summary TC'!$C$4, G$12<='Summary TC'!$C$5), F273+G249,0)","v":0},{"$f":"IF(AND(H$12>='Summary TC'!$C$4, H$12<='Summary TC'!$C$5), G273+H249,0)","v":0},{"$f":"IF(AND(I$12>='Summary TC'!$C$4, I$12<='Summary TC'!$C$5), H273+I249,0)","v":0},{"$f":"IF(AND(J$12>='Summary TC'!$C$4, J$12<='Summary TC'!$C$5), I273+J249,0)","v":0},{"$f":"IF(AND(K$12>='Summary TC'!$C$4, K$12<='Summary TC'!$C$5), J273+K249,0)","v":0},{"$f":"IF(AND(L$12>='Summary TC'!$C$4, L$12<='Summary TC'!$C$5), K273+L249,0)","v":0},{"$f":"IF(AND(M$12>='Summary TC'!$C$4, M$12<='Summary TC'!$C$5), L273+M249,0)","v":0},{"$f":"IF(AND(N$12>='Summary TC'!$C$4, N$12<='Summary TC'!$C$5), M273+N249,0)","v":0},{"$f":"IF(AND(O$12>='Summary TC'!$C$4, O$12<='Summary TC'!$C$5), N273+O249,0)","v":0},{"$f":"IF(AND(P$12>='Summary TC'!$C$4, P$12<='Summary TC'!$C$5), O273+P249,0)","v":0},{"$f":"IF(AND(Q$12>='Summary TC'!$C$4, Q$12<='Summary TC'!$C$5), P273+Q249,0)","v":0},{"$f":"IF(AND(R$12>='Summary TC'!$C$4, R$12<='Summary TC'!$C$5), Q273+R249,0)","v":0},{"$f":"IF(AND(S$12>='Summary TC'!$C$4, S$12<='Summary TC'!$C$5), R273+S249,0)","v":0},{"$f":"IF(AND(T$12>='Summary TC'!$C$4, T$12<='Summary TC'!$C$5), S273+T249,0)","v":0},{"$f":"IF(AND(U$12>='Summary TC'!$C$4, U$12<='Summary TC'!$C$5), T273+U249,0)","v":0},{"$f":"IF(AND(V$12>='Summary TC'!$C$4, V$12<='Summary TC'!$C$5), U273+V249,0)","v":0},{"$f":"IF(AND(W$12>='Summary TC'!$C$4, W$12<='Summary TC'!$C$5), V273+W249,0)","v":0},{"$f":"IF(AND(X$12>='Summary TC'!$C$4, X$12<='Summary TC'!$C$5), W273+X249,0)","v":0},{"$f":"IF(AND(Y$12>='Summary TC'!$C$4, Y$12<='Summary TC'!$C$5), X273+Y249,0)","v":0},{"$f":"IF(AND(Z$12>='Summary TC'!$C$4, Z$12<='Summary TC'!$C$5), Y273+Z249,0)","v":0},{"$f":"IF(AND(AA$12>='Summary TC'!$C$4, AA$12<='Summary TC'!$C$5), Z273+AA249,0)","v":0},{"$f":"IF(AND(AB$12>='Summary TC'!$C$4, AB$12<='Summary TC'!$C$5), AA273+AB249,0)","v":0},{"$f":"IF(AND(AC$12>='Summary TC'!$C$4, AC$12<='Summary TC'!$C$5), AB273+AC249,0)","v":0},{"$f":"IF(AND(AD$12>='Summary TC'!$C$4, AD$12<='Summary TC'!$C$5), AC273+AD249,0)","v":0},{"$f":"IF(AND(AE$12>='Summary TC'!$C$4, AE$12<='Summary TC'!$C$5), AD273+AE249,0)","v":0},{"$f":"IF(AND(AF$12>='Summary TC'!$C$4, AF$12<='Summary TC'!$C$5), AE273+AF249,0)","v":0},{"$f":"IF(AND(AG$12>='Summary TC'!$C$4, AG$12<='Summary TC'!$C$5), AF273+AG249,0)","v":0},{"$f":"IF(AND(AH$12>='Summary TC'!$C$4, AH$12<='Summary TC'!$C$5), AG273+AH249,0)","v":0}]
[null,"Allowed Cumulative Variance (= CTP X CBNL)",null,null,{"$f":"E273*E272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD273*AD272","v":0},{"$f":"AE273*AE272","v":0},{"$f":"AF273*AF272","v":0},{"$f":"AG273*AG272","v":0},{"$f":"AH273*AH272","v":0}]
[]
[null,"Actual Cumulative Variance (Positive = Overspending)",null,null,{"$f":"IF(AND(E$12>='Summary TC'!$C$4, E$12<='Summary TC'!$C$5), D276-E266,0)","v":0},{"$f":"IF(AND(F$12>='Summary TC'!$C$4, F$12<='Summary TC'!$C$5), E276-F266,0)","v":0},{"$f":"IF(AND(G$12>='Summary TC'!$C$4, G$12<='Summary TC'!$C$5), F276-G266,0)","v":0},{"$f":"IF(AND(H$12>='Summary TC'!$C$4, H$12<='Summary TC'!$C$5), G276-H266,0)","v":0},{"$f":"IF(AND(I$12>='Summary TC'!$C$4, I$12<='Summary TC'!$C$5), H276-I266,0)","v":0},{"$f":"IF(AND(J$12>='Summary TC'!$C$4, J$12<='Summary TC'!$C$5), I276-J266,0)","v":0},{"$f":"IF(AND(K$12>='Summary TC'!$C$4, K$12<='Summary TC'!$C$5), J276-K266,0)","v":0},{"$f":"IF(AND(L$12>='Summary TC'!$C$4, L$12<='Summary TC'!$C$5), K276-L266,0)","v":0},{"$f":"IF(AND(M$12>='Summary TC'!$C$4, M$12<='Summary TC'!$C$5), L276-M266,0)","v":0},{"$f":"IF(AND(N$12>='Summary TC'!$C$4, N$12<='Summary TC'!$C$5), M276-N266,0)","v":0},{"$f":"IF(AND(O$12>='Summary TC'!$C$4, O$12<='Summary TC'!$C$5), N276-O266,0)","v":0},{"$f":"IF(AND(P$12>='Summary TC'!$C$4, P$12<='Summary TC'!$C$5), O276-P266,0)","v":0},{"$f":"IF(AND(Q$12>='Summary TC'!$C$4, Q$12<='Summary TC'!$C$5), P276-Q266,0)","v":0},{"$f":"IF(AND(R$12>='Summary TC'!$C$4, R$12<='Summary TC'!$C$5), Q276-R266,0)","v":0},{"$f":"IF(AND(S$12>='Summary TC'!$C$4, S$12<='Summary TC'!$C$5), R276-S266,0)","v":0},{"$f":"IF(AND(T$12>='Summary TC'!$C$4, T$12<='Summary TC'!$C$5), S276-T266,0)","v":0},{"$f":"IF(AND(U$12>='Summary TC'!$C$4, U$12<='Summary TC'!$C$5), T276-U266,0)","v":0},{"$f":"IF(AND(V$12>='Summary TC'!$C$4, V$12<='Summary TC'!$C$5), U276-V266,0)","v":0},{"$f":"IF(AND(W$12>='Summary TC'!$C$4, W$12<='Summary TC'!$C$5), V276-W266,0)","v":0},{"$f":"IF(AND(X$12>='Summary TC'!$C$4, X$12<='Summary TC'!$C$5), W276-X266,0)","v":0},{"$f":"IF(AND(Y$12>='Summary TC'!$C$4, Y$12<='Summary TC'!$C$5), X276-Y266,0)","v":0},{"$f":"IF(AND(Z$12>='Summary TC'!$C$4, Z$12<='Summary TC'!$C$5), Y276-Z266,0)","v":0},{"$f":"IF(AND(AA$12>='Summary TC'!$C$4, AA$12<='Summary TC'!$C$5), Z276-AA266,0)","v":0},{"$f":"IF(AND(AB$12>='Summary TC'!$C$4, AB$12<='Summary TC'!$C$5), AA276-AB266,0)","v":0},{"$f":"IF(AND(AC$12>='Summary TC'!$C$4, AC$12<='Summary TC'!$C$5), AB276-AC266,0)","v":0},{"$f":"IF(AND(AD$12>='Summary TC'!$C$4, AD$12<='Summary TC'!$C$5), AC276-AD266,0)","v":0},{"$f":"IF(AND(AE$12>='Summary TC'!$C$4, AE$12<='Summary TC'!$C$5), AD276-AE266,0)","v":0},{"$f":"IF(AND(AF$12>='Summary TC'!$C$4, AF$12<='Summary TC'!$C$5), AE276-AF266,0)","v":0},{"$f":"IF(AND(AG$12>='Summary TC'!$C$4, AG$12<='Summary TC'!$C$5), AF276-AG266,0)","v":0},{"$f":"IF(AND(AH$12>='Summary TC'!$C$4, AH$12<='Summary TC'!$C$5), AG276-AH266,0)","v":0}]
[null,"Is a Corrective Action Plan needed?",null,null,{"$f":"IF(E276>E274,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(F276>F274,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(G276>G274,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(H276>H274,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(I276>I274,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(J276>J274,\"CAP Needed\",\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",{"$f":"IF(AD276>AD274,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(AE276>AE274,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(AF276>AF274,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(AG276>AG274,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(AH276>AH274,\"CAP Needed\",\" \")","v":" "}]

{"sheet":"Dropdowns","index":15,"n_rows":19,"n_cols":5,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
["Yes__No",null,"Waiver List","Demonstration Reporting Start DY",16]
["Yes",null,"MAP WAIVERS","Demonstration Reporting End DY",20]
["No",null,"Not Applicable"]
[null,null,"Current"]
["Per Capita or Aggregate",null,"HTPP"]
["Per Capita",null,"Indian Health Service"]
["Aggregate",null,"New"]
[null,null,"OHP-CCO"]
["Phase-Down",null,"OHP-DSHP"]
["No Phase-Down",null,"SSI"]
["Savings Phase-Down",null,"ADM WAIVERS","Reporting Net Variance"]
[null,null,{"$f":"IF('C Report Grouper'!$D$4=\"MAP+ADM Waivers\",\"Current\",\"\")","v":""},{"$f":"SummaryTC_AP!AI152","v":27606529735.830002}]
["Actuals and Projected",null,{"$f":"IF('C Report Grouper'!$D$4=\"MAP+ADM Waivers\",\"OHP-CCO\",\"\")","v":""}]
["Actuals Only",null,{"$f":"IF('C Report Grouper'!$D$4=\"MAP+ADM Waivers\",\"OHP-DSHP\",\"\")","v":""}]
["Actuals + Projected",null,{"$f":"IF('C Report Grouper'!$D$4=\"MAP+ADM Waivers\",\"SSI\",\"\")","v":""}]
[]
["MAP_ADM"]
["MAP+ADM Waivers"]
["MAP Waivers Only"]

{"sheet":"SummaryTC_AP","index":16,"n_rows":277,"n_cols":35,"rows_kept":277,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Without-Waiver Total Expenditures"]
[null,{"$f":"'Summary TC'!B11","v":0},null,null,"DEMONSTRATION YEARS (DY)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,{"$f":"'Summary TC'!B12","v":0},{"$f":"'Summary TC'!C12","v":0},{"$f":"'Summary TC'!D12","v":0},{"$f":"'DY Def'!B$5","v":1},{"$f":"'DY Def'!C$5","v":2},{"$f":"'DY Def'!D$5","v":3},{"$f":"'DY Def'!E$5","v":4},{"$f":"'DY Def'!F$5","v":5},{"$f":"'DY Def'!G$5","v":6},{"$f":"'DY Def'!H$5","v":7},{"$f":"'DY Def'!I$5","v":8},{"$f":"'DY Def'!J$5","v":9},{"$f":"'DY Def'!K$5","v":10},{"$f":"'DY Def'!L$5","v":11},{"$f":"'DY Def'!M$5","v":12},{"$f":"'DY Def'!N$5","v":13},{"$f":"'DY Def'!O$5","v":14},{"$f":"'DY Def'!P$5","v":15},{"$f":"'DY Def'!Q$5","v":16},{"$f":"'DY Def'!R$5","v":17},{"$f":"'DY Def'!S$5","v":18},{"$f":"'DY Def'!T$5","v":19},{"$f":"'DY Def'!U$5","v":20},{"$f":"'DY Def'!V$5","v":21},{"$f":"'DY Def'!W$5","v":22},{"$f":"'DY Def'!X$5","v":23},{"$f":"'DY Def'!Y$5","v":24},{"$f":"'DY Def'!Z$5","v":25},{"$f":"'DY Def'!AA$5","v":26},{"$f":"'DY Def'!AB$5","v":27},{"$f":"'DY Def'!AC$5","v":28},{"$f":"'DY Def'!AD$5","v":29},{"$f":"'DY Def'!AE$5","v":30}]
[null,{"$f":"'Summary TC'!B13","v":0},{"$f":"'Summary TC'!C13","v":0},{"$f":"'Summary TC'!D13","v":0}]
[null,{"$f":"'Summary TC'!B14","v":"Medicaid Per Capita "},{"$f":"'Summary TC'!C14","v":0},{"$f":"'Summary TC'!D14","v":0}]
[null,{"$f":"'Summary TC'!B15","v":""},{"$f":"'Summary TC'!C15","v":0},{"$f":"'Summary TC'!D15","v":"Total"},{"$f":"E16*E17","v":0},{"$f":"F16*F17","v":0},{"$f":"G16*G17","v":0},{"$f":"H16*H17","v":0},{"$f":"I16*I17","v":0},{"$f":"J16*J17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD16*AD17","v":0},{"$f":"AE16*AE17","v":0},{"$f":"AF16*AF17","v":0},{"$f":"AG16*AG17","v":0},{"$f":"AH16*AH17","v":0}]
[null,{"$f":"'Summary TC'!B16","v":0},{"$f":"'Summary TC'!C16","v":0},{"$f":"'Summary TC'!D16","v":"PMPM"},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B15,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B15,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B15,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B15,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B15,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B15,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B15,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B15,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B15,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B15,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B15,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B15,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B15,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B15,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B15,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B15,'WOW PMPM & Agg'!S$10:S$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B15,'WOW PMPM & Agg'!T$10:T$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B15,'WOW PMPM & Agg'!U$10:U$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B15,'WOW PMPM & Agg'!V$10:V$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B15,'WOW PMPM & Agg'!W$10:W$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B15,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B15,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B15,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B15,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B15,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B15,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B15,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B15,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B15,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B15,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,{"$f":"'Summary TC'!B17","v":0},{"$f":"'Summary TC'!C17","v":0},{"$f":"'Summary TC'!D17","v":"Mem-Mon"},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B15,'MemMon Total'!D$10:D$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B15,'MemMon Total'!E$10:E$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B15,'MemMon Total'!F$10:F$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B15,'MemMon Total'!G$10:G$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B15,'MemMon Total'!H$10:H$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B15,'MemMon Total'!I$10:I$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B15,'MemMon Total'!J$10:J$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B15,'MemMon Total'!K$10:K$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B15,'MemMon Total'!L$10:L$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B15,'MemMon Total'!M$10:M$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B15,'MemMon Total'!N$10:N$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B15,'MemMon Total'!O$10:O$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B15,'MemMon Total'!P$10:P$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B15,'MemMon Total'!Q$10:Q$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B15,'MemMon Total'!R$10:R$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B15,'MemMon Total'!S$10:S$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B15,'MemMon Total'!T$10:T$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B15,'MemMon Total'!U$10:U$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B15,'MemMon Total'!V$10:V$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B15,'MemMon Total'!W$10:W$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B15,'MemMon Total'!X$10:X$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B15,'MemMon Total'!Y$10:Y$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B15,'MemMon Total'!Z$10:Z$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B15,'MemMon Total'!AA$10:AA$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B15,'MemMon Total'!AB$10:AB$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B15,'MemMon Total'!AC$10:AC$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B15,'MemMon Total'!AD$10:AD$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B15,'MemMon Total'!AE$10:AE$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B15,'MemMon Total'!AF$10:AF$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B15,'MemMon Total'!AG$10:AG$35)","v":0}]
[null,{"$f":"'Summary TC'!B18","v":0},{"$f":"'Summary TC'!C18","v":0},{"$f":"'Summary TC'!D18","v":0}]
[null,{"$f":"'Summary TC'!B19","v":""},{"$f":"'Summary TC'!C19","v":0},{"$f":"'Summary TC'!D19","v":"Total"},{"$f":"E20*E21","v":0},{"$f":"F20*F21","v":0},{"$f":"G20*G21","v":0},{"$f":"H20*H21","v":0},{"$f":"I20*I21","v":0},{"$f":"J20*J21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD20*AD21","v":0},{"$f":"AE20*AE21","v":0},{"$f":"AF20*AF21","v":0},{"$f":"AG20*AG21","v":0},{"$f":"AH20*AH21","v":0}]
[null,{"$f":"'Summary TC'!B20","v":0},{"$f":"'Summary TC'!C20","v":0},{"$f":"'Summary TC'!D20","v":"PMPM"},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B19,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B19,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B19,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B19,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B19,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B19,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B19,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B19,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B19,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B19,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B19,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B19,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B19,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B19,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B19,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B19,'WOW PMPM & Agg'!S$10:S$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B19,'WOW PMPM & Agg'!T$10:T$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B19,'WOW PMPM & Agg'!U$10:U$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B19,'WOW PMPM & Agg'!V$10:V$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B19,'WOW PMPM & Agg'!W$10:W$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B19,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B19,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B19,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B19,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B19,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B19,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B19,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B19,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B19,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B19,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,{"$f":"'Summary TC'!B21","v":0},{"$f":"'Summary TC'!C21","v":0},{"$f":"'Summary TC'!D21","v":"Mem-Mon"},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B19,'MemMon Total'!D$10:D$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B19,'MemMon Total'!E$10:E$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B19,'MemMon Total'!F$10:F$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B19,'MemMon Total'!G$10:G$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B19,'MemMon Total'!H$10:H$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B19,'MemMon Total'!I$10:I$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B19,'MemMon Total'!J$10:J$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B19,'MemMon Total'!K$10:K$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B19,'MemMon Total'!L$10:L$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B19,'MemMon Total'!M$10:M$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B19,'MemMon Total'!N$10:N$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B19,'MemMon Total'!O$10:O$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B19,'MemMon Total'!P$10:P$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B19,'MemMon Total'!Q$10:Q$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B19,'MemMon Total'!R$10:R$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B19,'MemMon Total'!S$10:S$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B19,'MemMon Total'!T$10:T$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B19,'MemMon Total'!U$10:U$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B19,'MemMon Total'!V$10:V$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B19,'MemMon Total'!W$10:W$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B19,'MemMon Total'!X$10:X$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B19,'MemMon Total'!Y$10:Y$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B19,'MemMon Total'!Z$10:Z$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B19,'MemMon Total'!AA$10:AA$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B19,'MemMon Total'!AB$10:AB$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B19,'MemMon Total'!AC$10:AC$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B19,'MemMon Total'!AD$10:AD$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B19,'MemMon Total'!AE$10:AE$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B19,'MemMon Total'!AF$10:AF$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B19,'MemMon Total'!AG$10:AG$35)","v":0}]
[null,{"$f":"'Summary TC'!B22","v":0},{"$f":"'Summary TC'!C22","v":0},{"$f":"'Summary TC'!D22","v":0}]
[null,{"$f":"'Summary TC'!B23","v":""},{"$f":"'Summary TC'!C23","v":0},{"$f":"'Summary TC'!D23","v":"Total"},{"$f":"E24*E25","v":0},{"$f":"F24*F25","v":0},{"$f":"G24*G25","v":0},{"$f":"H24*H25","v":0},{"$f":"I24*I25","v":0},{"$f":"J24*J25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD24*AD25","v":0},{"$f":"AE24*AE25","v":0},{"$f":"AF24*AF25","v":0},{"$f":"AG24*AG25","v":0},{"$f":"AH24*AH25","v":0}]
[null,{"$f":"'Summary TC'!B24","v":0},{"$f":"'Summary TC'!C24","v":0},{"$f":"'Summary TC'!D24","v":"PMPM"},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B23,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B23,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B23,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B23,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B23,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B23,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B23,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B23,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B23,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B23,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B23,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B23,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B23,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B23,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B23,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B23,'WOW PMPM & Agg'!S$10:S$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B23,'WOW PMPM & Agg'!T$10:T$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B23,'WOW PMPM & Agg'!U$10:U$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B23,'WOW PMPM & Agg'!V$10:V$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B23,'WOW PMPM & Agg'!W$10:W$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B23,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B23,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B23,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B23,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B23,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B23,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B23,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B23,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B23,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B23,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,{"$f":"'Summary TC'!B25","v":0},{"$f":"'Summary TC'!C25","v":0},{"$f":"'Summary TC'!D25","v":"Mem-Mon"},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B23,'MemMon Total'!D$10:D$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B23,'MemMon Total'!E$10:E$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B23,'MemMon Total'!F$10:F$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B23,'MemMon Total'!G$10:G$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B23,'MemMon Total'!H$10:H$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B23,'MemMon Total'!I$10:I$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B23,'MemMon Total'!J$10:J$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B23,'MemMon Total'!K$10:K$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B23,'MemMon Total'!L$10:L$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B23,'MemMon Total'!M$10:M$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B23,'MemMon Total'!N$10:N$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B23,'MemMon Total'!O$10:O$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B23,'MemMon Total'!P$10:P$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B23,'MemMon Total'!Q$10:Q$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B23,'MemMon Total'!R$10:R$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B23,'MemMon Total'!S$10:S$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B23,'MemMon Total'!T$10:T$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B23,'MemMon Total'!U$10:U$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B23,'MemMon Total'!V$10:V$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B23,'MemMon Total'!W$10:W$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B23,'MemMon Total'!X$10:X$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B23,'MemMon Total'!Y$10:Y$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B23,'MemMon Total'!Z$10:Z$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B23,'MemMon Total'!AA$10:AA$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B23,'MemMon Total'!AB$10:AB$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B23,'MemMon Total'!AC$10:AC$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B23,'MemMon Total'!AD$10:AD$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B23,'MemMon Total'!AE$10:AE$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B23,'MemMon Total'!AF$10:AF$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B23,'MemMon Total'!AG$10:AG$35)","v":0}]
[null,{"$f":"'Summary TC'!B26","v":0},{"$f":"'Summary TC'!C26","v":0},{"$f":"'Summary TC'!D26","v":0}]
[null,{"$f":"'Summary TC'!B27","v":""},{"$f":"'Summary TC'!C27","v":0},{"$f":"'Summary TC'!D27","v":"Total"},{"$f":"E28*E29","v":0},{"$f":"F28*F29","v":0},{"$f":"G28*G29","v":0},{"$f":"H28*H29","v":0},{"$f":"I28*I29","v":0},{"$f":"J28*J29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD28*AD29","v":0},{"$f":"AE28*AE29","v":0},{"$f":"AF28*AF29","v":0},{"$f":"AG28*AG29","v":0},{"$f":"AH28*AH29","v":0}]
[null,{"$f":"'Summary TC'!B28","v":0},{"$f":"'Summary TC'!C28","v":0},{"$f":"'Summary TC'!D28","v":"PMPM"},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B27,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B27,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B27,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B27,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B27,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B27,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B27,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B27,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B27,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B27,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B27,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B27,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B27,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B27,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B27,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B27,'WOW PMPM & Agg'!S$10:S$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B27,'WOW PMPM & Agg'!T$10:T$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B27,'WOW PMPM & Agg'!U$10:U$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B27,'WOW PMPM & Agg'!V$10:V$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B27,'WOW PMPM & Agg'!W$10:W$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B27,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B27,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B27,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B27,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B27,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B27,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B27,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B27,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B27,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B27,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,{"$f":"'Summary TC'!B29","v":0},{"$f":"'Summary TC'!C29","v":0},{"$f":"'Summary TC'!D29","v":"Mem-Mon"},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B27,'MemMon Total'!D$10:D$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B27,'MemMon Total'!E$10:E$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B27,'MemMon Total'!F$10:F$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B27,'MemMon Total'!G$10:G$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B27,'MemMon Total'!H$10:H$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B27,'MemMon Total'!I$10:I$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B27,'MemMon Total'!J$10:J$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B27,'MemMon Total'!K$10:K$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B27,'MemMon Total'!L$10:L$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B27,'MemMon Total'!M$10:M$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B27,'MemMon Total'!N$10:N$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B27,'MemMon Total'!O$10:O$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B27,'MemMon Total'!P$10:P$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B27,'MemMon Total'!Q$10:Q$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B27,'MemMon Total'!R$10:R$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B27,'MemMon Total'!S$10:S$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B27,'MemMon Total'!T$10:T$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B27,'MemMon Total'!U$10:U$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B27,'MemMon Total'!V$10:V$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B27,'MemMon Total'!W$10:W$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B27,'MemMon Total'!X$10:X$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B27,'MemMon Total'!Y$10:Y$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B27,'MemMon Total'!Z$10:Z$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B27,'MemMon Total'!AA$10:AA$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B27,'MemMon Total'!AB$10:AB$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B27,'MemMon Total'!AC$10:AC$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B27,'MemMon Total'!AD$10:AD$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B27,'MemMon Total'!AE$10:AE$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B27,'MemMon Total'!AF$10:AF$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B27,'MemMon Total'!AG$10:AG$35)","v":0}]
[null,{"$f":"'Summary TC'!B30","v":0},{"$f":"'Summary TC'!C30","v":0},{"$f":"'Summary TC'!D30","v":0}]
[null,{"$f":"'Summary TC'!B31","v":""},{"$f":"'Summary TC'!C31","v":0},{"$f":"'Summary TC'!D31","v":"Total"},{"$f":"E32*E33","v":0},{"$f":"F32*F33","v":0},{"$f":"G32*G33","v":0},{"$f":"H32*H33","v":0},{"$f":"I32*I33","v":0},{"$f":"J32*J33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD32*AD33","v":0},{"$f":"AE32*AE33","v":0},{"$f":"AF32*AF33","v":0},{"$f":"AG32*AG33","v":0},{"$f":"AH32*AH33","v":0}]
[null,{"$f":"'Summary TC'!B32","v":0},{"$f":"'Summary TC'!C32","v":0},{"$f":"'Summary TC'!D32","v":"PMPM"},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B31,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B31,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B31,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B31,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B31,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B31,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B31,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B31,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B31,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B31,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B31,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B31,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B31,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B31,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B31,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B31,'WOW PMPM & Agg'!S$10:S$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B31,'WOW PMPM & Agg'!T$10:T$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B31,'WOW PMPM & Agg'!U$10:U$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B31,'WOW PMPM & Agg'!V$10:V$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B31,'WOW PMPM & Agg'!W$10:W$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B31,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B31,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B31,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B31,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B31,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B31,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B31,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B31,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B31,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B31,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,{"$f":"'Summary TC'!B33","v":0},{"$f":"'Summary TC'!C33","v":0},{"$f":"'Summary TC'!D33","v":"Mem-Mon"},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B31,'MemMon Total'!D$10:D$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B31,'MemMon Total'!E$10:E$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B31,'MemMon Total'!F$10:F$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B31,'MemMon Total'!G$10:G$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B31,'MemMon Total'!H$10:H$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B31,'MemMon Total'!I$10:I$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B31,'MemMon Total'!J$10:J$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B31,'MemMon Total'!K$10:K$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B31,'MemMon Total'!L$10:L$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B31,'MemMon Total'!M$10:M$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B31,'MemMon Total'!N$10:N$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B31,'MemMon Total'!O$10:O$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B31,'MemMon Total'!P$10:P$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B31,'MemMon Total'!Q$10:Q$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B31,'MemMon Total'!R$10:R$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B31,'MemMon Total'!S$10:S$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B31,'MemMon Total'!T$10:T$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B31,'MemMon Total'!U$10:U$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B31,'MemMon Total'!V$10:V$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B31,'MemMon Total'!W$10:W$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B31,'MemMon Total'!X$10:X$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B31,'MemMon Total'!Y$10:Y$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B31,'MemMon Total'!Z$10:Z$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B31,'MemMon Total'!AA$10:AA$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B31,'MemMon Total'!AB$10:AB$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B31,'MemMon Total'!AC$10:AC$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B31,'MemMon Total'!AD$10:AD$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B31,'MemMon Total'!AE$10:AE$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B31,'MemMon Total'!AF$10:AF$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B31,'MemMon Total'!AG$10:AG$35)","v":0}]
[null,{"$f":"'Summary TC'!B34","v":0},{"$f":"'Summary TC'!C34","v":0},{"$f":"'Summary TC'!D34","v":0}]
[null,{"$f":"'Summary TC'!B35","v":"Medicaid Per Capita - WOW only"},{"$f":"'Summary TC'!C35","v":0},{"$f":"'Summary TC'!D35","v":0}]
[null,{"$f":"'Summary TC'!B36","v":"AFDC"},{"$f":"'Summary TC'!C36","v":1},{"$f":"'Summary TC'!D36","v":"Total"},{"$f":"E37*E38","v":0},{"$f":"F37*F38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,551061906.85000002,622519887.07999992,705025037.33999991,827429440.38,864653495.56000006,0,0,0,0,0,{"$f":"AD37*AD38","v":0},{"$f":"AE37*AE38","v":0},{"$f":"AF37*AF38","v":0},{"$f":"AG37*AG38","v":0},{"$f":"AH37*AH38","v":0}]
[null,{"$f":"'Summary TC'!B37","v":0},{"$f":"'Summary TC'!C37","v":0},{"$f":"'Summary TC'!D37","v":"PMPM"},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B36,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B36,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B36,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B36,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B36,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B36,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B36,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B36,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B36,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B36,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B36,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B36,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B36,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B36,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B36,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B36,'WOW PMPM & Agg'!S$10:S$39)","v":632.45000000000005},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B36,'WOW PMPM & Agg'!T$10:T$39)","v":660.92},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B36,'WOW PMPM & Agg'!U$10:U$39)","v":690.66},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B36,'WOW PMPM & Agg'!V$10:V$39)","v":721.74},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B36,'WOW PMPM & Agg'!W$10:W$39)","v":754.21},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B36,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B36,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B36,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B36,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B36,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B36,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B36,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B36,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B36,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B36,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,{"$f":"'Summary TC'!B38","v":0},{"$f":"'Summary TC'!C38","v":0},{"$f":"'Summary TC'!D38","v":"Mem-Mon"},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B36,'MemMon Total'!D$10:D$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B36,'MemMon Total'!E$10:E$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B36,'MemMon Total'!F$10:F$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B36,'MemMon Total'!G$10:G$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B36,'MemMon Total'!H$10:H$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B36,'MemMon Total'!I$10:I$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B36,'MemMon Total'!J$10:J$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B36,'MemMon Total'!K$10:K$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B36,'MemMon Total'!L$10:L$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B36,'MemMon Total'!M$10:M$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B36,'MemMon Total'!N$10:N$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B36,'MemMon Total'!O$10:O$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B36,'MemMon Total'!P$10:P$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B36,'MemMon Total'!Q$10:Q$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B36,'MemMon Total'!R$10:R$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B36,'MemMon Total'!S$10:S$35)","v":871313},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B36,'MemMon Total'!T$10:T$35)","v":941899},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B36,'MemMon Total'!U$10:U$35)","v":1020799},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B36,'MemMon Total'!V$10:V$35)","v":1146437},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B36,'MemMon Total'!W$10:W$35)","v":1146436},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B36,'MemMon Total'!X$10:X$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B36,'MemMon Total'!Y$10:Y$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B36,'MemMon Total'!Z$10:Z$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B36,'MemMon Total'!AA$10:AA$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B36,'MemMon Total'!AB$10:AB$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B36,'MemMon Total'!AC$10:AC$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B36,'MemMon Total'!AD$10:AD$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B36,'MemMon Total'!AE$10:AE$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B36,'MemMon Total'!AF$10:AF$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B36,'MemMon Total'!AG$10:AG$35)","v":0}]
[null,{"$f":"'Summary TC'!B39","v":0},{"$f":"'Summary TC'!C39","v":0},{"$f":"'Summary TC'!D39","v":0}]
[null,{"$f":"'Summary TC'!B40","v":"PWO"},{"$f":"'Summary TC'!C40","v":2},{"$f":"'Summary TC'!D40","v":"Total"},{"$f":"E41*E42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,319602171.27999997,295727826.5,282971677.67000002,286251079.14000005,299993824.89999998,0,0,0,0,0,{"$f":"AD41*AD42","v":0},{"$f":"AE41*AE42","v":0},{"$f":"AF41*AF42","v":0},{"$f":"AG41*AG42","v":0},{"$f":"AH41*AH42","v":0}]
[null,{"$f":"'Summary TC'!B41","v":0},{"$f":"'Summary TC'!C41","v":0},{"$f":"'Summary TC'!D41","v":"PMPM"},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B40,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B40,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B40,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B40,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B40,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B40,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B40,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B40,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B40,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B40,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B40,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B40,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B40,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B40,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B40,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B40,'WOW PMPM & Agg'!S$10:S$39)","v":2442.62},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B40,'WOW PMPM & Agg'!T$10:T$39)","v":2559.86},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B40,'WOW PMPM & Agg'!U$10:U$39)","v":2682.73},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B40,'WOW PMPM & Agg'!V$10:V$39)","v":2811.51},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B40,'WOW PMPM & Agg'!W$10:W$39)","v":2946.46},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B40,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B40,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B40,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B40,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B40,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B40,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B40,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B40,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B40,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B40,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,{"$f":"'Summary TC'!B42","v":0},{"$f":"'Summary TC'!C42","v":0},{"$f":"'Summary TC'!D42","v":"Mem-Mon"},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B40,'MemMon Total'!D$10:D$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B40,'MemMon Total'!E$10:E$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B40,'MemMon Total'!F$10:F$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B40,'MemMon Total'!G$10:G$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B40,'MemMon Total'!H$10:H$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B40,'MemMon Total'!I$10:I$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B40,'MemMon Total'!J$10:J$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B40,'MemMon Total'!K$10:K$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B40,'MemMon Total'!L$10:L$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B40,'MemMon Total'!M$10:M$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B40,'MemMon Total'!N$10:N$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B40,'MemMon Total'!O$10:O$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B40,'MemMon Total'!P$10:P$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B40,'MemMon Total'!Q$10:Q$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B40,'MemMon Total'!R$10:R$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B40,'MemMon Total'!S$10:S$35)","v":130844},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B40,'MemMon Total'!T$10:T$35)","v":115525},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B40,'MemMon Total'!U$10:U$35)","v":105479},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B40,'MemMon Total'!V$10:V$35)","v":101814},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B40,'MemMon Total'!W$10:W$35)","v":101815},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B40,'MemMon Total'!X$10:X$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B40,'MemMon Total'!Y$10:Y$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B40,'MemMon Total'!Z$10:Z$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B40,'MemMon Total'!AA$10:AA$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B40,'MemMon Total'!AB$10:AB$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B40,'MemMon Total'!AC$10:AC$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B40,'MemMon Total'!AD$10:AD$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B40,'MemMon Total'!AE$10:AE$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B40,'MemMon Total'!AF$10:AF$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B40,'MemMon Total'!AG$10:AG$35)","v":0}]
[null,{"$f":"'Summary TC'!B43","v":0},{"$f":"'Summary TC'!C43","v":0},{"$f":"'Summary TC'!D43","v":0}]
[null,{"$f":"'Summary TC'!B44","v":"CMO"},{"$f":"'Summary TC'!C44","v":3},{"$f":"'Summary TC'!D44","v":"Total"},{"$f":"E45*E46","v":0},{"$f":"F45*F46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2862805019.7599998,2893022854.6100001,2993281322.2400002,3295752357.2999997,3421011676.7999997,0,0,0,0,0,{"$f":"AD45*AD46","v":0},{"$f":"AE45*AE46","v":0},{"$f":"AF45*AF46","v":0},{"$f":"AG45*AG46","v":0},{"$f":"AH45*AH46","v":0}]
[null,{"$f":"'Summary TC'!B45","v":0},{"$f":"'Summary TC'!C45","v":0},{"$f":"'Summary TC'!D45","v":"PMPM"},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B44,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B44,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B44,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B44,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B44,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B44,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B44,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B44,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B44,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B44,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B44,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B44,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B44,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B44,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B44,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B44,'WOW PMPM & Agg'!S$10:S$39)","v":893.52},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B44,'WOW PMPM & Agg'!T$10:T$39)","v":927.47},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B44,'WOW PMPM & Agg'!U$10:U$39)","v":962.72},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B44,'WOW PMPM & Agg'!V$10:V$39)","v":999.3},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B44,'WOW PMPM & Agg'!W$10:W$39)","v":1037.28},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B44,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B44,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B44,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B44,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B44,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B44,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B44,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B44,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B44,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B44,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,{"$f":"'Summary TC'!B46","v":0},{"$f":"'Summary TC'!C46","v":0},{"$f":"'Summary TC'!D46","v":"Mem-Mon"},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B44,'MemMon Total'!D$10:D$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B44,'MemMon Total'!E$10:E$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B44,'MemMon Total'!F$10:F$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B44,'MemMon Total'!G$10:G$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B44,'MemMon Total'!H$10:H$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B44,'MemMon Total'!I$10:I$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B44,'MemMon Total'!J$10:J$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B44,'MemMon Total'!K$10:K$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B44,'MemMon Total'!L$10:L$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B44,'MemMon Total'!M$10:M$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B44,'MemMon Total'!N$10:N$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B44,'MemMon Total'!O$10:O$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B44,'MemMon Total'!P$10:P$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B44,'MemMon Total'!Q$10:Q$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B44,'MemMon Total'!R$10:R$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B44,'MemMon Total'!S$10:S$35)","v":3203963},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B44,'MemMon Total'!T$10:T$35)","v":3119263},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B44,'MemMon Total'!U$10:U$35)","v":3109192},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B44,'MemMon Total'!V$10:V$35)","v":3298061},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B44,'MemMon Total'!W$10:W$35)","v":3298060},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B44,'MemMon Total'!X$10:X$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B44,'MemMon Total'!Y$10:Y$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B44,'MemMon Total'!Z$10:Z$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B44,'MemMon Total'!AA$10:AA$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B44,'MemMon Total'!AB$10:AB$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B44,'MemMon Total'!AC$10:AC$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B44,'MemMon Total'!AD$10:AD$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B44,'MemMon Total'!AE$10:AE$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B44,'MemMon Total'!AF$10:AF$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B44,'MemMon Total'!AG$10:AG$35)","v":0}]
[null,{"$f":"'Summary TC'!B47","v":0},{"$f":"'Summary TC'!C47","v":0},{"$f":"'Summary TC'!D47","v":0}]
[null,{"$f":"'Summary TC'!B48","v":"BCCP"},{"$f":"'Summary TC'!C48","v":4},{"$f":"'Summary TC'!D48","v":"Total"},{"$f":"E49*E50","v":0},{"$f":"F49*F50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,7076956.7000000002,7247849.7000000002,8067511.1000000006,8480684.1600000001,8862311.040000001,0,0,0,0,0,{"$f":"AD49*AD50","v":0},{"$f":"AE49*AE50","v":0},{"$f":"AF49*AF50","v":0},{"$f":"AG49*AG50","v":0},{"$f":"AH49*AH50","v":0}]
[null,{"$f":"'Summary TC'!B49","v":0},{"$f":"'Summary TC'!C49","v":0},{"$f":"'Summary TC'!D49","v":"PMPM"},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B48,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B48,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B48,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B48,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B48,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B48,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B48,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B48,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B48,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B48,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B48,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B48,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B48,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B48,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B48,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B48,'WOW PMPM & Agg'!S$10:S$39)","v":3138.34},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B48,'WOW PMPM & Agg'!T$10:T$39)","v":3279.57},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B48,'WOW PMPM & Agg'!U$10:U$39)","v":3427.15},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B48,'WOW PMPM & Agg'!V$10:V$39)","v":3581.37},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B48,'WOW PMPM & Agg'!W$10:W$39)","v":3742.53},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B48,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B48,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B48,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B48,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B48,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B48,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B48,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B48,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B48,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B48,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,{"$f":"'Summary TC'!B50","v":0},{"$f":"'Summary TC'!C50","v":0},{"$f":"'Summary TC'!D50","v":"Mem-Mon"},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B48,'MemMon Total'!D$10:D$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B48,'MemMon Total'!E$10:E$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B48,'MemMon Total'!F$10:F$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B48,'MemMon Total'!G$10:G$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B48,'MemMon Total'!H$10:H$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B48,'MemMon Total'!I$10:I$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B48,'MemMon Total'!J$10:J$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B48,'MemMon Total'!K$10:K$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B48,'MemMon Total'!L$10:L$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B48,'MemMon Total'!M$10:M$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B48,'MemMon Total'!N$10:N$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B48,'MemMon Total'!O$10:O$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B48,'MemMon Total'!P$10:P$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B48,'MemMon Total'!Q$10:Q$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B48,'MemMon Total'!R$10:R$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B48,'MemMon Total'!S$10:S$35)","v":2255},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B48,'MemMon Total'!T$10:T$35)","v":2210},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B48,'MemMon Total'!U$10:U$35)","v":2354},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B48,'MemMon Total'!V$10:V$35)","v":2368},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B48,'MemMon Total'!W$10:W$35)","v":2368},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B48,'MemMon Total'!X$10:X$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B48,'MemMon Total'!Y$10:Y$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B48,'MemMon Total'!Z$10:Z$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B48,'MemMon Total'!AA$10:AA$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B48,'MemMon Total'!AB$10:AB$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B48,'MemMon Total'!AC$10:AC$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B48,'MemMon Total'!AD$10:AD$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B48,'MemMon Total'!AE$10:AE$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B48,'MemMon Total'!AF$10:AF$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B48,'MemMon Total'!AG$10:AG$35)","v":0}]
[null,{"$f":"'Summary TC'!B51","v":0},{"$f":"'Summary TC'!C51","v":0},{"$f":"'Summary TC'!D51","v":0}]
[null,{"$f":"'Summary TC'!B52","v":"Old Age Assistance "},{"$f":"'Summary TC'!C52","v":5},{"$f":"'Summary TC'!D52","v":"Total"},{"$f":"E53*E54","v":0},{"$f":"F53*F54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,513560766.12,552859330.79999995,591481575.60000002,976821661.07999992,661432468.61000001,0,0,0,0,0,{"$f":"AD53*AD54","v":0},{"$f":"AE53*AE54","v":0},{"$f":"AF53*AF54","v":0},{"$f":"AG53*AG54","v":0},{"$f":"AH53*AH54","v":0}]
[null,{"$f":"'Summary TC'!B53","v":0},{"$f":"'Summary TC'!C53","v":0},{"$f":"'Summary TC'!D53","v":"PMPM"},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B52,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B52,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B52,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B52,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B52,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B52,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B52,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B52,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B52,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B52,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B52,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B52,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B52,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B52,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B52,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B52,'WOW PMPM & Agg'!S$10:S$39)","v":961.89},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B52,'WOW PMPM & Agg'!T$10:T$39)","v":996.52},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B52,'WOW PMPM & Agg'!U$10:U$39)","v":1032.4000000000001},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B52,'WOW PMPM & Agg'!V$10:V$39)","v":1069.56},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B52,'WOW PMPM & Agg'!W$10:W$39)","v":1108.07},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B52,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B52,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B52,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B52,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B52,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B52,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B52,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B52,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B52,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B52,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,{"$f":"'Summary TC'!B54","v":0},{"$f":"'Summary TC'!C54","v":0},{"$f":"'Summary TC'!D54","v":"Mem-Mon"},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B52,'MemMon Total'!D$10:D$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B52,'MemMon Total'!E$10:E$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B52,'MemMon Total'!F$10:F$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B52,'MemMon Total'!G$10:G$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B52,'MemMon Total'!H$10:H$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B52,'MemMon Total'!I$10:I$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B52,'MemMon Total'!J$10:J$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B52,'MemMon Total'!K$10:K$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B52,'MemMon Total'!L$10:L$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B52,'MemMon Total'!M$10:M$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B52,'MemMon Total'!N$10:N$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B52,'MemMon Total'!O$10:O$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B52,'MemMon Total'!P$10:P$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B52,'MemMon Total'!Q$10:Q$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B52,'MemMon Total'!R$10:R$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B52,'MemMon Total'!S$10:S$35)","v":533908},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B52,'MemMon Total'!T$10:T$35)","v":554790},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B52,'MemMon Total'!U$10:U$35)","v":572919},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B52,'MemMon Total'!V$10:V$35)","v":913293},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B52,'MemMon Total'!W$10:W$35)","v":596923},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B52,'MemMon Total'!X$10:X$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B52,'MemMon Total'!Y$10:Y$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B52,'MemMon Total'!Z$10:Z$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B52,'MemMon Total'!AA$10:AA$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B52,'MemMon Total'!AB$10:AB$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B52,'MemMon Total'!AC$10:AC$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B52,'MemMon Total'!AD$10:AD$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B52,'MemMon Total'!AE$10:AE$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B52,'MemMon Total'!AF$10:AF$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B52,'MemMon Total'!AG$10:AG$35)","v":0}]
[null,{"$f":"'Summary TC'!B55","v":0},{"$f":"'Summary TC'!C55","v":0},{"$f":"'Summary TC'!D55","v":0}]
[null,{"$f":"'Summary TC'!B56","v":"Aid to Blind/Disabled "},{"$f":"'Summary TC'!C56","v":6},{"$f":"'Summary TC'!D56","v":"Total"},{"$f":"E57*E58","v":0},{"$f":"F57*F58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,3414600086.75,3526539862.8199997,3687725877.5700002,1658451961.0799999,4040579627.77,0,0,0,0,0,{"$f":"AD57*AD58","v":0},{"$f":"AE57*AE58","v":0},{"$f":"AF57*AF58","v":0},{"$f":"AG57*AG58","v":0},{"$f":"AH57*AH58","v":0}]
[null,{"$f":"'Summary TC'!B57","v":0},{"$f":"'Summary TC'!C57","v":0},{"$f":"'Summary TC'!D57","v":"PMPM"},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B56,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B56,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B56,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B56,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B56,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B56,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B56,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B56,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B56,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B56,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B56,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B56,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B56,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B56,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B56,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B56,'WOW PMPM & Agg'!S$10:S$39)","v":3370.75},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B56,'WOW PMPM & Agg'!T$10:T$39)","v":3505.58},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B56,'WOW PMPM & Agg'!U$10:U$39)","v":3645.81},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B56,'WOW PMPM & Agg'!V$10:V$39)","v":3791.64},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B56,'WOW PMPM & Agg'!W$10:W$39)","v":3943.31},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B56,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B56,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B56,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B56,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B56,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B56,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B56,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B56,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B56,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B56,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,{"$f":"'Summary TC'!B58","v":0},{"$f":"'Summary TC'!C58","v":0},{"$f":"'Summary TC'!D58","v":"Mem-Mon"},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B56,'MemMon Total'!D$10:D$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B56,'MemMon Total'!E$10:E$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B56,'MemMon Total'!F$10:F$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B56,'MemMon Total'!G$10:G$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B56,'MemMon Total'!H$10:H$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B56,'MemMon Total'!I$10:I$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B56,'MemMon Total'!J$10:J$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B56,'MemMon Total'!K$10:K$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B56,'MemMon Total'!L$10:L$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B56,'MemMon Total'!M$10:M$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B56,'MemMon Total'!N$10:N$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B56,'MemMon Total'!O$10:O$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B56,'MemMon Total'!P$10:P$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B56,'MemMon Total'!Q$10:Q$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B56,'MemMon Total'!R$10:R$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B56,'MemMon Total'!S$10:S$35)","v":1013009},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B56,'MemMon Total'!T$10:T$35)","v":1005979},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B56,'MemMon Total'!U$10:U$35)","v":1011497},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B56,'MemMon Total'!V$10:V$35)","v":437397},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B56,'MemMon Total'!W$10:W$35)","v":1024667},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B56,'MemMon Total'!X$10:X$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B56,'MemMon Total'!Y$10:Y$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B56,'MemMon Total'!Z$10:Z$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B56,'MemMon Total'!AA$10:AA$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B56,'MemMon Total'!AB$10:AB$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B56,'MemMon Total'!AC$10:AC$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B56,'MemMon Total'!AD$10:AD$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B56,'MemMon Total'!AE$10:AE$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B56,'MemMon Total'!AF$10:AF$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B56,'MemMon Total'!AG$10:AG$35)","v":0}]
[null,{"$f":"'Summary TC'!B59","v":0},{"$f":"'Summary TC'!C59","v":0},{"$f":"'Summary TC'!D59","v":0}]
[null,{"$f":"'Summary TC'!B60","v":"Foster Children "},{"$f":"'Summary TC'!C60","v":7},{"$f":"'Summary TC'!D60","v":"Total"},{"$f":"E61*E62","v":0},{"$f":"F61*F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,273373419.14999998,278467692.54000002,284970755.94,5078725232,305518703.66000003,0,0,0,0,0,{"$f":"AD61*AD62","v":0},{"$f":"AE61*AE62","v":0},{"$f":"AF61*AF62","v":0},{"$f":"AG61*AG62","v":0},{"$f":"AH61*AH62","v":0}]
[null,{"$f":"'Summary TC'!B61","v":0},{"$f":"'Summary TC'!C61","v":0},{"$f":"'Summary TC'!D61","v":"PMPM"},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B60,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B60,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B60,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B60,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B60,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B60,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B60,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B60,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B60,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B60,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B60,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B60,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B60,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B60,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B60,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B60,'WOW PMPM & Agg'!S$10:S$39)","v":1108.3499999999999},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B60,'WOW PMPM & Agg'!T$10:T$39)","v":1150.46},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B60,'WOW PMPM & Agg'!U$10:U$39)","v":1194.18},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B60,'WOW PMPM & Agg'!V$10:V$39)","v":1239.56},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B60,'WOW PMPM & Agg'!W$10:W$39)","v":1286.6600000000001},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B60,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B60,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B60,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B60,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B60,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B60,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B60,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B60,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B60,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B60,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,{"$f":"'Summary TC'!B62","v":0},{"$f":"'Summary TC'!C62","v":0},{"$f":"'Summary TC'!D62","v":"Mem-Mon"},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B60,'MemMon Total'!D$10:D$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B60,'MemMon Total'!E$10:E$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B60,'MemMon Total'!F$10:F$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B60,'MemMon Total'!G$10:G$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B60,'MemMon Total'!H$10:H$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B60,'MemMon Total'!I$10:I$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B60,'MemMon Total'!J$10:J$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B60,'MemMon Total'!K$10:K$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B60,'MemMon Total'!L$10:L$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B60,'MemMon Total'!M$10:M$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B60,'MemMon Total'!N$10:N$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B60,'MemMon Total'!O$10:O$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B60,'MemMon Total'!P$10:P$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B60,'MemMon Total'!Q$10:Q$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B60,'MemMon Total'!R$10:R$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B60,'MemMon Total'!S$10:S$35)","v":246649},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B60,'MemMon Total'!T$10:T$35)","v":242049},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B60,'MemMon Total'!U$10:U$35)","v":238633},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B60,'MemMon Total'!V$10:V$35)","v":4097200},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B60,'MemMon Total'!W$10:W$35)","v":237451},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B60,'MemMon Total'!X$10:X$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B60,'MemMon Total'!Y$10:Y$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B60,'MemMon Total'!Z$10:Z$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B60,'MemMon Total'!AA$10:AA$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B60,'MemMon Total'!AB$10:AB$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B60,'MemMon Total'!AC$10:AC$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B60,'MemMon Total'!AD$10:AD$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B60,'MemMon Total'!AE$10:AE$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B60,'MemMon Total'!AF$10:AF$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B60,'MemMon Total'!AG$10:AG$35)","v":0}]
[null,{"$f":"'Summary TC'!B63","v":0},{"$f":"'Summary TC'!C63","v":0},{"$f":"'Summary TC'!D63","v":0}]
[null,{"$f":"'Summary TC'!B64","v":"New ACA Adults "},{"$f":"'Summary TC'!C64","v":8},{"$f":"'Summary TC'!D64","v":"Total"},{"$f":"E65*E66","v":0},{"$f":"F65*F66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2874540105.5799999,3018779251.6500001,3253079593.2599998,1308632613,4217975469.7400002,0,0,0,0,0,{"$f":"AD65*AD66","v":0},{"$f":"AE65*AE66","v":0},{"$f":"AF65*AF66","v":0},{"$f":"AG65*AG66","v":0},{"$f":"AH65*AH66","v":0}]
[null,{"$f":"'Summary TC'!B65","v":0},{"$f":"'Summary TC'!C65","v":0},{"$f":"'Summary TC'!D65","v":"PMPM"},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B64,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B64,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B64,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B64,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B64,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B64,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B64,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B64,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B64,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B64,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B64,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B64,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B64,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B64,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B64,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B64,'WOW PMPM & Agg'!S$10:S$39)","v":671.77},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B64,'WOW PMPM & Agg'!T$10:T$39)","v":700.65},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B64,'WOW PMPM & Agg'!U$10:U$39)","v":730.78},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B64,'WOW PMPM & Agg'!V$10:V$39)","v":762.2},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B64,'WOW PMPM & Agg'!W$10:W$39)","v":794.98},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B64,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B64,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B64,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B64,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B64,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B64,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B64,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B64,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B64,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B64,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,{"$f":"'Summary TC'!B66","v":0},{"$f":"'Summary TC'!C66","v":0},{"$f":"'Summary TC'!D66","v":"Mem-Mon"},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B64,'MemMon Total'!D$10:D$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B64,'MemMon Total'!E$10:E$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B64,'MemMon Total'!F$10:F$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B64,'MemMon Total'!G$10:G$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B64,'MemMon Total'!H$10:H$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B64,'MemMon Total'!I$10:I$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B64,'MemMon Total'!J$10:J$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B64,'MemMon Total'!K$10:K$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B64,'MemMon Total'!L$10:L$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B64,'MemMon Total'!M$10:M$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B64,'MemMon Total'!N$10:N$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B64,'MemMon Total'!O$10:O$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B64,'MemMon Total'!P$10:P$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B64,'MemMon Total'!Q$10:Q$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B64,'MemMon Total'!R$10:R$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B64,'MemMon Total'!S$10:S$35)","v":4279054},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B64,'MemMon Total'!T$10:T$35)","v":4308541},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B64,'MemMon Total'!U$10:U$35)","v":4451517},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B64,'MemMon Total'!V$10:V$35)","v":1716915},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B64,'MemMon Total'!W$10:W$35)","v":5305763},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B64,'MemMon Total'!X$10:X$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B64,'MemMon Total'!Y$10:Y$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B64,'MemMon Total'!Z$10:Z$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B64,'MemMon Total'!AA$10:AA$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B64,'MemMon Total'!AB$10:AB$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B64,'MemMon Total'!AC$10:AC$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B64,'MemMon Total'!AD$10:AD$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B64,'MemMon Total'!AE$10:AE$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B64,'MemMon Total'!AF$10:AF$35)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$35,SummaryTC_AP!$B64,'MemMon Total'!AG$10:AG$35)","v":0}]
[null,{"$f":"'Summary TC'!B67","v":0},{"$f":"'Summary TC'!C67","v":0},{"$f":"'Summary TC'!D67","v":0}]
[null,{"$f":"'Summary TC'!B68","v":"Medicaid Aggregate"},{"$f":"'Summary TC'!C68","v":0},{"$f":"'Summary TC'!D68","v":0}]
[null,{"$f":"'Summary TC'!B69","v":""},{"$f":"'Summary TC'!C69","v":0},{"$f":"'Summary TC'!D69","v":""},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B69,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B69,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B69,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B69,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B69,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B69,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B69,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B69,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B69,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B69,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B69,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B69,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B69,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B69,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B69,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B69,'WOW PMPM & Agg'!S$10:S$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B69,'WOW PMPM & Agg'!T$10:T$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B69,'WOW PMPM & Agg'!U$10:U$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B69,'WOW PMPM & Agg'!V$10:V$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B69,'WOW PMPM & Agg'!W$10:W$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B69,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B69,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B69,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B69,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B69,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B69,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B69,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B69,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B69,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B69,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,{"$f":"'Summary TC'!B70","v":""},{"$f":"'Summary TC'!C70","v":0},{"$f":"'Summary TC'!D70","v":""},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B70,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B70,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B70,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B70,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B70,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B70,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B70,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B70,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B70,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B70,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B70,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B70,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B70,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B70,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B70,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B70,'WOW PMPM & Agg'!S$10:S$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B70,'WOW PMPM & Agg'!T$10:T$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B70,'WOW PMPM & Agg'!U$10:U$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B70,'WOW PMPM & Agg'!V$10:V$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B70,'WOW PMPM & Agg'!W$10:W$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B70,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B70,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B70,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B70,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B70,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B70,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B70,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B70,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B70,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B70,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,{"$f":"'Summary TC'!B71","v":""},{"$f":"'Summary TC'!C71","v":0},{"$f":"'Summary TC'!D71","v":""},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B71,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B71,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B71,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B71,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B71,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B71,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B71,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B71,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B71,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B71,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B71,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B71,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B71,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B71,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B71,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B71,'WOW PMPM & Agg'!S$10:S$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B71,'WOW PMPM & Agg'!T$10:T$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B71,'WOW PMPM & Agg'!U$10:U$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B71,'WOW PMPM & Agg'!V$10:V$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B71,'WOW PMPM & Agg'!W$10:W$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B71,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B71,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B71,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B71,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B71,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B71,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B71,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B71,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B71,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B71,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,{"$f":"'Summary TC'!B72","v":""},{"$f":"'Summary TC'!C72","v":0},{"$f":"'Summary TC'!D72","v":""},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B72,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B72,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B72,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B72,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B72,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B72,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B72,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B72,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B72,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B72,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B72,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B72,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B72,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B72,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B72,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B72,'WOW PMPM & Agg'!S$10:S$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B72,'WOW PMPM & Agg'!T$10:T$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B72,'WOW PMPM & Agg'!U$10:U$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B72,'WOW PMPM & Agg'!V$10:V$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B72,'WOW PMPM & Agg'!W$10:W$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B72,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B72,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B72,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B72,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B72,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B72,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B72,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B72,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B72,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B72,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,{"$f":"'Summary TC'!B73","v":""},{"$f":"'Summary TC'!C73","v":0},{"$f":"'Summary TC'!D73","v":""},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B73,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B73,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B73,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B73,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B73,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B73,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B73,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B73,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B73,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B73,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B73,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B73,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B73,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B73,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B73,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B73,'WOW PMPM & Agg'!S$10:S$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B73,'WOW PMPM & Agg'!T$10:T$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B73,'WOW PMPM & Agg'!U$10:U$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B73,'WOW PMPM & Agg'!V$10:V$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B73,'WOW PMPM & Agg'!W$10:W$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B73,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B73,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B73,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B73,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B73,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B73,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B73,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B73,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B73,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B73,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,{"$f":"'Summary TC'!B74","v":0},{"$f":"'Summary TC'!C74","v":0},{"$f":"'Summary TC'!D74","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B74,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B74,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B74,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B74,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B74,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B74,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B74,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B74,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B74,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B74,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B74,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B74,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B74,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B74,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B74,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B74,'WOW PMPM & Agg'!S$10:S$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B74,'WOW PMPM & Agg'!T$10:T$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B74,'WOW PMPM & Agg'!U$10:U$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B74,'WOW PMPM & Agg'!V$10:V$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B74,'WOW PMPM & Agg'!W$10:W$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B74,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B74,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B74,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B74,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B74,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B74,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B74,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B74,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B74,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B74,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,{"$f":"'Summary TC'!B75","v":"Medicaid Aggregate - WOW only"},{"$f":"'Summary TC'!C75","v":0},{"$f":"'Summary TC'!D75","v":""},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B75,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B75,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B75,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B75,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B75,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B75,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B75,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B75,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B75,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B75,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B75,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B75,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B75,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B75,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B75,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B75,'WOW PMPM & Agg'!S$10:S$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B75,'WOW PMPM & Agg'!T$10:T$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B75,'WOW PMPM & Agg'!U$10:U$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B75,'WOW PMPM & Agg'!V$10:V$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B75,'WOW PMPM & Agg'!W$10:W$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B75,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B75,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B75,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B75,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B75,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B75,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B75,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B75,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B75,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B75,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,{"$f":"'Summary TC'!B76","v":""},{"$f":"'Summary TC'!C76","v":0},{"$f":"'Summary TC'!D76","v":""},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B76,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B76,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B76,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B76,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B76,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B76,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B76,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B76,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B76,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B76,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B76,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B76,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B76,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B76,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B76,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B76,'WOW PMPM & Agg'!S$10:S$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B76,'WOW PMPM & Agg'!T$10:T$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B76,'WOW PMPM & Agg'!U$10:U$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B76,'WOW PMPM & Agg'!V$10:V$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B76,'WOW PMPM & Agg'!W$10:W$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B76,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B76,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B76,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B76,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B76,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B76,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B76,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B76,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B76,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B76,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,{"$f":"'Summary TC'!B77","v":""},{"$f":"'Summary TC'!C77","v":0},{"$f":"'Summary TC'!D77","v":""},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B77,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B77,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B77,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B77,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B77,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B77,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B77,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B77,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B77,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B77,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B77,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B77,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B77,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B77,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B77,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B77,'WOW PMPM & Agg'!S$10:S$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B77,'WOW PMPM & Agg'!T$10:T$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B77,'WOW PMPM & Agg'!U$10:U$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B77,'WOW PMPM & Agg'!V$10:V$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B77,'WOW PMPM & Agg'!W$10:W$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B77,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B77,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B77,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B77,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B77,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B77,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B77,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B77,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B77,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B77,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,{"$f":"'Summary TC'!B78","v":""},{"$f":"'Summary TC'!C78","v":0},{"$f":"'Summary TC'!D78","v":""},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B78,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B78,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B78,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B78,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B78,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B78,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B78,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B78,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B78,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B78,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B78,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B78,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B78,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B78,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B78,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B78,'WOW PMPM & Agg'!S$10:S$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B78,'WOW PMPM & Agg'!T$10:T$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B78,'WOW PMPM & Agg'!U$10:U$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B78,'WOW PMPM & Agg'!V$10:V$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B78,'WOW PMPM & Agg'!W$10:W$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B78,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B78,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B78,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B78,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B78,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B78,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B78,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B78,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B78,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B78,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,{"$f":"'Summary TC'!B79","v":""},{"$f":"'Summary TC'!C79","v":0},{"$f":"'Summary TC'!D79","v":""},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B79,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B79,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B79,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B79,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B79,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B79,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B79,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B79,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B79,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B79,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B79,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B79,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B79,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B79,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B79,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B79,'WOW PMPM & Agg'!S$10:S$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B79,'WOW PMPM & Agg'!T$10:T$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B79,'WOW PMPM & Agg'!U$10:U$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B79,'WOW PMPM & Agg'!V$10:V$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B79,'WOW PMPM & Agg'!W$10:W$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B79,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B79,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B79,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B79,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B79,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B79,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B79,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B79,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B79,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B79,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,{"$f":"'Summary TC'!B80","v":""},{"$f":"'Summary TC'!C80","v":0},{"$f":"'Summary TC'!D80","v":""},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B80,'WOW PMPM & Agg'!D$10:D$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B80,'WOW PMPM & Agg'!E$10:E$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B80,'WOW PMPM & Agg'!F$10:F$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B80,'WOW PMPM & Agg'!G$10:G$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B80,'WOW PMPM & Agg'!H$10:H$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B80,'WOW PMPM & Agg'!I$10:I$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B80,'WOW PMPM & Agg'!J$10:J$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B80,'WOW PMPM & Agg'!K$10:K$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B80,'WOW PMPM & Agg'!L$10:L$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B80,'WOW PMPM & Agg'!M$10:M$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B80,'WOW PMPM & Agg'!N$10:N$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B80,'WOW PMPM & Agg'!O$10:O$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B80,'WOW PMPM & Agg'!P$10:P$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B80,'WOW PMPM & Agg'!Q$10:Q$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B80,'WOW PMPM & Agg'!R$10:R$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B80,'WOW PMPM & Agg'!S$10:S$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B80,'WOW PMPM & Agg'!T$10:T$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B80,'WOW PMPM & Agg'!U$10:U$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B80,'WOW PMPM & Agg'!V$10:V$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B80,'WOW PMPM & Agg'!W$10:W$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B80,'WOW PMPM & Agg'!X$10:X$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B80,'WOW PMPM & Agg'!Y$10:Y$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B80,'WOW PMPM & Agg'!Z$10:Z$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B80,'WOW PMPM & Agg'!AA$10:AA$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B80,'WOW PMPM & Agg'!AB$10:AB$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B80,'WOW PMPM & Agg'!AC$10:AC$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B80,'WOW PMPM & Agg'!AD$10:AD$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B80,'WOW PMPM & Agg'!AE$10:AE$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B80,'WOW PMPM & Agg'!AF$10:AF$39)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$10:$B$39,SummaryTC_AP!$B80,'WOW PMPM & Agg'!AG$10:AG$39)","v":0}]
[null,{"$f":"'Summary TC'!B81","v":0},{"$f":"'Summary TC'!C81","v":0},{"$f":"'Summary TC'!D81","v":0}]
[null,{"$f":"'Summary TC'!B82","v":"TOTAL"},{"$f":"'Summary TC'!C82","v":0},{"$f":"'Summary TC'!D82","v":0},{"$f":"IF(AND(E$12>=Dropdowns!$E$1, E$12<=Dropdowns!$E$2), SUMIF($D15:$D81,\"Total\",E15:E81),0)","v":0},{"$f":"IF(AND(F$12>=Dropdowns!$E$1, F$12<=Dropdowns!$E$2), SUMIF($D15:$D81,\"Total\",F15:F81),0)","v":0},{"$f":"IF(AND(G$12>=Dropdowns!$E$1, G$12<=Dropdowns!$E$2), SUMIF($D15:$D81,\"Total\",G15:G81),0)","v":0},{"$f":"IF(AND(H$12>=Dropdowns!$E$1, H$12<=Dropdowns!$E$2), SUMIF($D15:$D81,\"Total\",H15:H81),0)","v":0},{"$f":"IF(AND(I$12>=Dropdowns!$E$1, I$12<=Dropdowns!$E$2), SUMIF($D15:$D81,\"Total\",I15:I81),0)","v":0},{"$f":"IF(AND(J$12>=Dropdowns!$E$1, J$12<=Dropdowns!$E$2), SUMIF($D15:$D81,\"Total\",J15:J81),0)","v":0},{"$f":"IF(AND(K$12>=Dropdowns!$E$1, K$12<=Dropdowns!$E$2), SUMIF($D15:$D81,\"Total\",K15:K81),0)","v":0},{"$f":"IF(AND(L$12>=Dropdowns!$E$1, L$12<=Dropdowns!$E$2), SUMIF($D15:$D81,\"Total\",L15:L81),0)","v":0},{"$f":"IF(AND(M$12>=Dropdowns!$E$1, M$12<=Dropdowns!$E$2), SUMIF($D15:$D81,\"Total\",M15:M81),0)","v":0},{"$f":"IF(AND(N$12>=Dropdowns!$E$1, N$12<=Dropdowns!$E$2), SUMIF($D15:$D81,\"Total\",N15:N81),0)","v":0},{"$f":"IF(AND(O$12>=Dropdowns!$E$1, O$12<=Dropdowns!$E$2), SUMIF($D15:$D81,\"Total\",O15:O81),0)","v":0},{"$f":"IF(AND(P$12>=Dropdowns!$E$1, P$12<=Dropdowns!$E$2), SUMIF($D15:$D81,\"Total\",P15:P81),0)","v":0},{"$f":"IF(AND(Q$12>=Dropdowns!$E$1, Q$12<=Dropdowns!$E$2), SUMIF($D15:$D81,\"Total\",Q15:Q81),0)","v":0},{"$f":"IF(AND(R$12>=Dropdowns!$E$1, R$12<=Dropdowns!$E$2), SUMIF($D15:$D81,\"Total\",R15:R81),0)","v":0},{"$f":"IF(AND(S$12>=Dropdowns!$E$1, S$12<=Dropdowns!$E$2), SUMIF($D15:$D81,\"Total\",S15:S81),0)","v":0},{"$f":"IF(AND(T$12>=Dropdowns!$E$1, T$12<=Dropdowns!$E$2), SUMIF($D15:$D81,\"Total\",T15:T81),0)","v":10816620432.189999},{"$f":"IF(AND(U$12>=Dropdowns!$E$1, U$12<=Dropdowns!$E$2), SUMIF($D15:$D81,\"Total\",U15:U81),0)","v":11195164555.699999},{"$f":"IF(AND(V$12>=Dropdowns!$E$1, V$12<=Dropdowns!$E$2), SUMIF($D15:$D81,\"Total\",V15:V81),0)","v":11806603350.719999},{"$f":"IF(AND(W$12>=Dropdowns!$E$1, W$12<=Dropdowns!$E$2), SUMIF($D15:$D81,\"Total\",W15:W81),0)","v":13440545028.139999},{"$f":"IF(AND(X$12>=Dropdowns!$E$1, X$12<=Dropdowns!$E$2), SUMIF($D15:$D81,\"Total\",X15:X81),0)","v":13820027578.08},{"$f":"IF(AND(Y$12>=Dropdowns!$E$1, Y$12<=Dropdowns!$E$2), SUMIF($D15:$D81,\"Total\",Y15:Y81),0)","v":0},{"$f":"IF(AND(Z$12>=Dropdowns!$E$1, Z$12<=Dropdowns!$E$2), SUMIF($D15:$D81,\"Total\",Z15:Z81),0)","v":0},{"$f":"IF(AND(AA$12>=Dropdowns!$E$1, AA$12<=Dropdowns!$E$2), SUMIF($D15:$D81,\"Total\",AA15:AA81),0)","v":0},{"$f":"IF(AND(AB$12>=Dropdowns!$E$1, AB$12<=Dropdowns!$E$2), SUMIF($D15:$D81,\"Total\",AB15:AB81),0)","v":0},{"$f":"IF(AND(AC$12>=Dropdowns!$E$1, AC$12<=Dropdowns!$E$2), SUMIF($D15:$D81,\"Total\",AC15:AC81),0)","v":0},{"$f":"IF(AND(AD$12>=Dropdowns!$E$1, AD$12<=Dropdowns!$E$2), SUMIF($D15:$D81,\"Total\",AD15:AD81),0)","v":0},{"$f":"IF(AND(AE$12>=Dropdowns!$E$1, AE$12<=Dropdowns!$E$2), SUMIF($D15:$D81,\"Total\",AE15:AE81),0)","v":0},{"$f":"IF(AND(AF$12>=Dropdowns!$E$1, AF$12<=Dropdowns!$E$2), SUMIF($D15:$D81,\"Total\",AF15:AF81),0)","v":0},{"$f":"IF(AND(AG$12>=Dropdowns!$E$1, AG$12<=Dropdowns!$E$2), SUMIF($D15:$D81,\"Total\",AG15:AG81),0)","v":0},{"$f":"IF(AND(AH$12>=Dropdowns!$E$1, AH$12<=Dropdowns!$E$2), SUMIF($D15:$D81,\"Total\",AH15:AH81),0)","v":0},{"$f":"SUM(E82:AH82)","v":61078960944.830002}]
[null,{"$f":"'Summary TC'!B83","v":0},{"$f":"'Summary TC'!C83","v":0},{"$f":"'Summary TC'!D83","v":0}]
[null,{"$f":"'Summary TC'!B84","v":"With-Waiver Total Expenditures"},{"$f":"'Summary TC'!C84","v":0},{"$f":"'Summary TC'!D84","v":0}]
[null,{"$f":"'Summary TC'!B85","v":0},{"$f":"'Summary TC'!C85","v":0},{"$f":"'Summary TC'!D85","v":0},"DEMONSTRATION YEARS (DY)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL "]
[null,{"$f":"'Summary TC'!B86","v":0},{"$f":"'Summary TC'!C86","v":0},{"$f":"'Summary TC'!D86","v":0},{"$f":"'DY Def'!B$5","v":1},{"$f":"'DY Def'!C$5","v":2},{"$f":"'DY Def'!D$5","v":3},{"$f":"'DY Def'!E$5","v":4},{"$f":"'DY Def'!F$5","v":5},{"$f":"'DY Def'!G$5","v":6},{"$f":"'DY Def'!H$5","v":7},{"$f":"'DY Def'!I$5","v":8},{"$f":"'DY Def'!J$5","v":9},{"$f":"'DY Def'!K$5","v":10},{"$f":"'DY Def'!L$5","v":11},{"$f":"'DY Def'!M$5","v":12},{"$f":"'DY Def'!N$5","v":13},{"$f":"'DY Def'!O$5","v":14},{"$f":"'DY Def'!P$5","v":15},{"$f":"'DY Def'!Q$5","v":16},{"$f":"'DY Def'!R$5","v":17},{"$f":"'DY Def'!S$5","v":18},{"$f":"'DY Def'!T$5","v":19},{"$f":"'DY Def'!U$5","v":20},{"$f":"'DY Def'!V$5","v":21},{"$f":"'DY Def'!W$5","v":22},{"$f":"'DY Def'!X$5","v":23},{"$f":"'DY Def'!Y$5","v":24},{"$f":"'DY Def'!Z$5","v":25},{"$f":"'DY Def'!AA$5","v":26},{"$f":"'DY Def'!AB$5","v":27},{"$f":"'DY Def'!AC$5","v":28},{"$f":"'DY Def'!AD$5","v":29},{"$f":"'DY Def'!AE$5","v":30}]
[null,{"$f":"'Summary TC'!B87","v":"Medicaid Per Capita"},{"$f":"'Summary TC'!C87","v":0},{"$f":"'Summary TC'!D87","v":0}]
[null,{"$f":"'Summary TC'!B88","v":""},{"$f":"'Summary TC'!C88","v":0},{"$f":"'Summary TC'!D88","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B88,'WW Spending Total'!D$10:D$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B88,'WW Spending Total'!E$10:E$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B88,'WW Spending Total'!F$10:F$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B88,'WW Spending Total'!G$10:G$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B88,'WW Spending Total'!H$10:H$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B88,'WW Spending Total'!I$10:I$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B88,'WW Spending Total'!J$10:J$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B88,'WW Spending Total'!K$10:K$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B88,'WW Spending Total'!L$10:L$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B88,'WW Spending Total'!M$10:M$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B88,'WW Spending Total'!N$10:N$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B88,'WW Spending Total'!O$10:O$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B88,'WW Spending Total'!P$10:P$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B88,'WW Spending Total'!Q$10:Q$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B88,'WW Spending Total'!R$10:R$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B88,'WW Spending Total'!S$10:S$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B88,'WW Spending Total'!T$10:T$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B88,'WW Spending Total'!U$10:U$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B88,'WW Spending Total'!V$10:V$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B88,'WW Spending Total'!W$10:W$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B88,'WW Spending Total'!X$10:X$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B88,'WW Spending Total'!Y$10:Y$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B88,'WW Spending Total'!Z$10:Z$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B88,'WW Spending Total'!AA$10:AA$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B88,'WW Spending Total'!AB$10:AB$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B88,'WW Spending Total'!AC$10:AC$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B88,'WW Spending Total'!AD$10:AD$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B88,'WW Spending Total'!AE$10:AE$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B88,'WW Spending Total'!AF$10:AF$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B88,'WW Spending Total'!AG$10:AG$49)","v":0},{"$f":"SUM(E88:AH88)","v":0}]
[null,{"$f":"'Summary TC'!B89","v":""},{"$f":"'Summary TC'!C89","v":0},{"$f":"'Summary TC'!D89","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B89,'WW Spending Total'!D$10:D$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B89,'WW Spending Total'!E$10:E$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B89,'WW Spending Total'!F$10:F$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B89,'WW Spending Total'!G$10:G$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B89,'WW Spending Total'!H$10:H$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B89,'WW Spending Total'!I$10:I$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B89,'WW Spending Total'!J$10:J$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B89,'WW Spending Total'!K$10:K$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B89,'WW Spending Total'!L$10:L$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B89,'WW Spending Total'!M$10:M$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B89,'WW Spending Total'!N$10:N$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B89,'WW Spending Total'!O$10:O$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B89,'WW Spending Total'!P$10:P$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B89,'WW Spending Total'!Q$10:Q$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B89,'WW Spending Total'!R$10:R$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B89,'WW Spending Total'!S$10:S$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B89,'WW Spending Total'!T$10:T$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B89,'WW Spending Total'!U$10:U$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B89,'WW Spending Total'!V$10:V$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B89,'WW Spending Total'!W$10:W$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B89,'WW Spending Total'!X$10:X$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B89,'WW Spending Total'!Y$10:Y$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B89,'WW Spending Total'!Z$10:Z$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B89,'WW Spending Total'!AA$10:AA$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B89,'WW Spending Total'!AB$10:AB$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B89,'WW Spending Total'!AC$10:AC$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B89,'WW Spending Total'!AD$10:AD$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B89,'WW Spending Total'!AE$10:AE$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B89,'WW Spending Total'!AF$10:AF$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B89,'WW Spending Total'!AG$10:AG$49)","v":0},{"$f":"SUM(E89:AH89)","v":0}]
[null,{"$f":"'Summary TC'!B90","v":""},{"$f":"'Summary TC'!C90","v":0},{"$f":"'Summary TC'!D90","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B90,'WW Spending Total'!D$10:D$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B90,'WW Spending Total'!E$10:E$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B90,'WW Spending Total'!F$10:F$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B90,'WW Spending Total'!G$10:G$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B90,'WW Spending Total'!H$10:H$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B90,'WW Spending Total'!I$10:I$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B90,'WW Spending Total'!J$10:J$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B90,'WW Spending Total'!K$10:K$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B90,'WW Spending Total'!L$10:L$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B90,'WW Spending Total'!M$10:M$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B90,'WW Spending Total'!N$10:N$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B90,'WW Spending Total'!O$10:O$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B90,'WW Spending Total'!P$10:P$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B90,'WW Spending Total'!Q$10:Q$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B90,'WW Spending Total'!R$10:R$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B90,'WW Spending Total'!S$10:S$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B90,'WW Spending Total'!T$10:T$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B90,'WW Spending Total'!U$10:U$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B90,'WW Spending Total'!V$10:V$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B90,'WW Spending Total'!W$10:W$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B90,'WW Spending Total'!X$10:X$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B90,'WW Spending Total'!Y$10:Y$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B90,'WW Spending Total'!Z$10:Z$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B90,'WW Spending Total'!AA$10:AA$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B90,'WW Spending Total'!AB$10:AB$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B90,'WW Spending Total'!AC$10:AC$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B90,'WW Spending Total'!AD$10:AD$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B90,'WW Spending Total'!AE$10:AE$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B90,'WW Spending Total'!AF$10:AF$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B90,'WW Spending Total'!AG$10:AG$49)","v":0},0]
[null,{"$f":"'Summary TC'!B91","v":""},{"$f":"'Summary TC'!C91","v":0},{"$f":"'Summary TC'!D91","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B91,'WW Spending Total'!D$10:D$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B91,'WW Spending Total'!E$10:E$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B91,'WW Spending Total'!F$10:F$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B91,'WW Spending Total'!G$10:G$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B91,'WW Spending Total'!H$10:H$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B91,'WW Spending Total'!I$10:I$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B91,'WW Spending Total'!J$10:J$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B91,'WW Spending Total'!K$10:K$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B91,'WW Spending Total'!L$10:L$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B91,'WW Spending Total'!M$10:M$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B91,'WW Spending Total'!N$10:N$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B91,'WW Spending Total'!O$10:O$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B91,'WW Spending Total'!P$10:P$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B91,'WW Spending Total'!Q$10:Q$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B91,'WW Spending Total'!R$10:R$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B91,'WW Spending Total'!S$10:S$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B91,'WW Spending Total'!T$10:T$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B91,'WW Spending Total'!U$10:U$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B91,'WW Spending Total'!V$10:V$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B91,'WW Spending Total'!W$10:W$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B91,'WW Spending Total'!X$10:X$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B91,'WW Spending Total'!Y$10:Y$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B91,'WW Spending Total'!Z$10:Z$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B91,'WW Spending Total'!AA$10:AA$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B91,'WW Spending Total'!AB$10:AB$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B91,'WW Spending Total'!AC$10:AC$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B91,'WW Spending Total'!AD$10:AD$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B91,'WW Spending Total'!AE$10:AE$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B91,'WW Spending Total'!AF$10:AF$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B91,'WW Spending Total'!AG$10:AG$49)","v":0},0]
[null,{"$f":"'Summary TC'!B92","v":""},{"$f":"'Summary TC'!C92","v":0},{"$f":"'Summary TC'!D92","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B92,'WW Spending Total'!D$10:D$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B92,'WW Spending Total'!E$10:E$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B92,'WW Spending Total'!F$10:F$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B92,'WW Spending Total'!G$10:G$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B92,'WW Spending Total'!H$10:H$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B92,'WW Spending Total'!I$10:I$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B92,'WW Spending Total'!J$10:J$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B92,'WW Spending Total'!K$10:K$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B92,'WW Spending Total'!L$10:L$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B92,'WW Spending Total'!M$10:M$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B92,'WW Spending Total'!N$10:N$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B92,'WW Spending Total'!O$10:O$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B92,'WW Spending Total'!P$10:P$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B92,'WW Spending Total'!Q$10:Q$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B92,'WW Spending Total'!R$10:R$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B92,'WW Spending Total'!S$10:S$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B92,'WW Spending Total'!T$10:T$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B92,'WW Spending Total'!U$10:U$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B92,'WW Spending Total'!V$10:V$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B92,'WW Spending Total'!W$10:W$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B92,'WW Spending Total'!X$10:X$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B92,'WW Spending Total'!Y$10:Y$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B92,'WW Spending Total'!Z$10:Z$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B92,'WW Spending Total'!AA$10:AA$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B92,'WW Spending Total'!AB$10:AB$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B92,'WW Spending Total'!AC$10:AC$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B92,'WW Spending Total'!AD$10:AD$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B92,'WW Spending Total'!AE$10:AE$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B92,'WW Spending Total'!AF$10:AF$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B92,'WW Spending Total'!AG$10:AG$49)","v":0},0]
[null,{"$f":"'Summary TC'!B93","v":0},{"$f":"'Summary TC'!C93","v":0},{"$f":"'Summary TC'!D93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'Summary TC'!B94","v":"Medicaid Aggregate"},{"$f":"'Summary TC'!C94","v":0},{"$f":"'Summary TC'!D94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'Summary TC'!B95","v":""},{"$f":"'Summary TC'!C95","v":0},{"$f":"'Summary TC'!D95","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B95,'WW Spending Total'!D$10:D$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B95,'WW Spending Total'!E$10:E$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B95,'WW Spending Total'!F$10:F$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B95,'WW Spending Total'!G$10:G$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B95,'WW Spending Total'!H$10:H$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B95,'WW Spending Total'!I$10:I$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B95,'WW Spending Total'!J$10:J$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B95,'WW Spending Total'!K$10:K$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B95,'WW Spending Total'!L$10:L$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B95,'WW Spending Total'!M$10:M$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B95,'WW Spending Total'!N$10:N$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B95,'WW Spending Total'!O$10:O$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B95,'WW Spending Total'!P$10:P$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B95,'WW Spending Total'!Q$10:Q$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B95,'WW Spending Total'!R$10:R$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B95,'WW Spending Total'!S$10:S$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B95,'WW Spending Total'!T$10:T$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B95,'WW Spending Total'!U$10:U$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B95,'WW Spending Total'!V$10:V$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B95,'WW Spending Total'!W$10:W$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B95,'WW Spending Total'!X$10:X$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B95,'WW Spending Total'!Y$10:Y$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B95,'WW Spending Total'!Z$10:Z$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B95,'WW Spending Total'!AA$10:AA$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B95,'WW Spending Total'!AB$10:AB$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B95,'WW Spending Total'!AC$10:AC$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B95,'WW Spending Total'!AD$10:AD$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B95,'WW Spending Total'!AE$10:AE$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B95,'WW Spending Total'!AF$10:AF$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B95,'WW Spending Total'!AG$10:AG$49)","v":0},0]
[null,{"$f":"'Summary TC'!B96","v":""},{"$f":"'Summary TC'!C96","v":0},{"$f":"'Summary TC'!D96","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B96,'WW Spending Total'!D$10:D$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B96,'WW Spending Total'!E$10:E$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B96,'WW Spending Total'!F$10:F$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B96,'WW Spending Total'!G$10:G$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B96,'WW Spending Total'!H$10:H$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B96,'WW Spending Total'!I$10:I$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B96,'WW Spending Total'!J$10:J$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B96,'WW Spending Total'!K$10:K$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B96,'WW Spending Total'!L$10:L$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B96,'WW Spending Total'!M$10:M$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B96,'WW Spending Total'!N$10:N$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B96,'WW Spending Total'!O$10:O$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B96,'WW Spending Total'!P$10:P$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B96,'WW Spending Total'!Q$10:Q$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B96,'WW Spending Total'!R$10:R$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B96,'WW Spending Total'!S$10:S$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B96,'WW Spending Total'!T$10:T$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B96,'WW Spending Total'!U$10:U$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B96,'WW Spending Total'!V$10:V$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B96,'WW Spending Total'!W$10:W$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B96,'WW Spending Total'!X$10:X$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B96,'WW Spending Total'!Y$10:Y$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B96,'WW Spending Total'!Z$10:Z$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B96,'WW Spending Total'!AA$10:AA$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B96,'WW Spending Total'!AB$10:AB$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B96,'WW Spending Total'!AC$10:AC$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B96,'WW Spending Total'!AD$10:AD$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B96,'WW Spending Total'!AE$10:AE$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B96,'WW Spending Total'!AF$10:AF$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B96,'WW Spending Total'!AG$10:AG$49)","v":0},0]
[null,{"$f":"'Summary TC'!B97","v":""},{"$f":"'Summary TC'!C97","v":0},{"$f":"'Summary TC'!D97","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B97,'WW Spending Total'!D$10:D$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B97,'WW Spending Total'!E$10:E$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B97,'WW Spending Total'!F$10:F$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B97,'WW Spending Total'!G$10:G$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B97,'WW Spending Total'!H$10:H$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B97,'WW Spending Total'!I$10:I$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B97,'WW Spending Total'!J$10:J$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B97,'WW Spending Total'!K$10:K$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B97,'WW Spending Total'!L$10:L$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B97,'WW Spending Total'!M$10:M$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B97,'WW Spending Total'!N$10:N$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B97,'WW Spending Total'!O$10:O$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B97,'WW Spending Total'!P$10:P$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B97,'WW Spending Total'!Q$10:Q$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B97,'WW Spending Total'!R$10:R$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B97,'WW Spending Total'!S$10:S$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B97,'WW Spending Total'!T$10:T$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B97,'WW Spending Total'!U$10:U$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B97,'WW Spending Total'!V$10:V$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B97,'WW Spending Total'!W$10:W$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B97,'WW Spending Total'!X$10:X$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B97,'WW Spending Total'!Y$10:Y$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B97,'WW Spending Total'!Z$10:Z$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B97,'WW Spending Total'!AA$10:AA$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B97,'WW Spending Total'!AB$10:AB$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B97,'WW Spending Total'!AC$10:AC$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B97,'WW Spending Total'!AD$10:AD$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B97,'WW Spending Total'!AE$10:AE$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B97,'WW Spending Total'!AF$10:AF$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B97,'WW Spending Total'!AG$10:AG$49)","v":0},0]
[null,{"$f":"'Summary TC'!B98","v":""},{"$f":"'Summary TC'!C98","v":0},{"$f":"'Summary TC'!D98","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B98,'WW Spending Total'!D$10:D$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B98,'WW Spending Total'!E$10:E$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B98,'WW Spending Total'!F$10:F$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B98,'WW Spending Total'!G$10:G$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B98,'WW Spending Total'!H$10:H$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B98,'WW Spending Total'!I$10:I$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B98,'WW Spending Total'!J$10:J$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B98,'WW Spending Total'!K$10:K$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B98,'WW Spending Total'!L$10:L$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B98,'WW Spending Total'!M$10:M$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B98,'WW Spending Total'!N$10:N$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B98,'WW Spending Total'!O$10:O$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B98,'WW Spending Total'!P$10:P$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B98,'WW Spending Total'!Q$10:Q$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B98,'WW Spending Total'!R$10:R$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B98,'WW Spending Total'!S$10:S$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B98,'WW Spending Total'!T$10:T$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B98,'WW Spending Total'!U$10:U$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B98,'WW Spending Total'!V$10:V$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B98,'WW Spending Total'!W$10:W$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B98,'WW Spending Total'!X$10:X$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B98,'WW Spending Total'!Y$10:Y$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B98,'WW Spending Total'!Z$10:Z$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B98,'WW Spending Total'!AA$10:AA$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B98,'WW Spending Total'!AB$10:AB$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B98,'WW Spending Total'!AC$10:AC$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B98,'WW Spending Total'!AD$10:AD$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B98,'WW Spending Total'!AE$10:AE$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B98,'WW Spending Total'!AF$10:AF$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B98,'WW Spending Total'!AG$10:AG$49)","v":0},0]
[null,{"$f":"'Summary TC'!B99","v":""},{"$f":"'Summary TC'!C99","v":0},{"$f":"'Summary TC'!D99","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B99,'WW Spending Total'!D$10:D$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B99,'WW Spending Total'!E$10:E$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B99,'WW Spending Total'!F$10:F$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B99,'WW Spending Total'!G$10:G$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B99,'WW Spending Total'!H$10:H$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B99,'WW Spending Total'!I$10:I$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B99,'WW Spending Total'!J$10:J$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B99,'WW Spending Total'!K$10:K$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B99,'WW Spending Total'!L$10:L$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B99,'WW Spending Total'!M$10:M$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B99,'WW Spending Total'!N$10:N$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B99,'WW Spending Total'!O$10:O$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B99,'WW Spending Total'!P$10:P$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B99,'WW Spending Total'!Q$10:Q$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B99,'WW Spending Total'!R$10:R$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B99,'WW Spending Total'!S$10:S$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B99,'WW Spending Total'!T$10:T$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B99,'WW Spending Total'!U$10:U$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B99,'WW Spending Total'!V$10:V$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B99,'WW Spending Total'!W$10:W$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B99,'WW Spending Total'!X$10:X$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B99,'WW Spending Total'!Y$10:Y$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B99,'WW Spending Total'!Z$10:Z$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B99,'WW Spending Total'!AA$10:AA$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B99,'WW Spending Total'!AB$10:AB$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B99,'WW Spending Total'!AC$10:AC$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B99,'WW Spending Total'!AD$10:AD$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B99,'WW Spending Total'!AE$10:AE$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B99,'WW Spending Total'!AF$10:AF$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B99,'WW Spending Total'!AG$10:AG$49)","v":0},0]
[null,{"$f":"'Summary TC'!B100","v":0},{"$f":"'Summary TC'!C100","v":0},{"$f":"'Summary TC'!D100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'Summary TC'!B101","v":"Medicaid Aggregate - WW only"},{"$f":"'Summary TC'!C101","v":0},{"$f":"'Summary TC'!D101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'Summary TC'!B102","v":"CCO Expenditures"},{"$f":"'Summary TC'!C102","v":1},{"$f":"'Summary TC'!D102","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B102,'WW Spending Total'!D$10:D$49)","v":-5112},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B102,'WW Spending Total'!E$10:E$49)","v":-22253},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B102,'WW Spending Total'!F$10:F$49)","v":-104421},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B102,'WW Spending Total'!G$10:G$49)","v":-24877},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B102,'WW Spending Total'!H$10:H$49)","v":5929},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B102,'WW Spending Total'!I$10:I$49)","v":893},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B102,'WW Spending Total'!J$10:J$49)","v":-232456},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B102,'WW Spending Total'!K$10:K$49)","v":738407},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B102,'WW Spending Total'!L$10:L$49)","v":7952505},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B102,'WW Spending Total'!M$10:M$49)","v":215420665},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B102,'WW Spending Total'!N$10:N$49)","v":1552415363},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B102,'WW Spending Total'!O$10:O$49)","v":3063508158},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B102,'WW Spending Total'!P$10:P$49)","v":4379004881},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B102,'WW Spending Total'!Q$10:Q$49)","v":6020205621},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B102,'WW Spending Total'!R$10:R$49)","v":5700702844},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B102,'WW Spending Total'!S$10:S$49)","v":4939638839},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B102,'WW Spending Total'!T$10:T$49)","v":5524773752},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B102,'WW Spending Total'!U$10:U$49)","v":6584247301},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B102,'WW Spending Total'!V$10:V$49)","v":8120766952},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B102,'WW Spending Total'!W$10:W$49)","v":8213245374},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B102,'WW Spending Total'!X$10:X$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B102,'WW Spending Total'!Y$10:Y$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B102,'WW Spending Total'!Z$10:Z$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B102,'WW Spending Total'!AA$10:AA$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B102,'WW Spending Total'!AB$10:AB$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B102,'WW Spending Total'!AC$10:AC$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B102,'WW Spending Total'!AD$10:AD$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B102,'WW Spending Total'!AE$10:AE$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B102,'WW Spending Total'!AF$10:AF$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B102,'WW Spending Total'!AG$10:AG$49)","v":0},54322238365]
[null,{"$f":"'Summary TC'!B103","v":"DSHP Expenditures"},{"$f":"'Summary TC'!C103","v":2},{"$f":"'Summary TC'!D103","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B103,'WW Spending Total'!D$10:D$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B103,'WW Spending Total'!E$10:E$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B103,'WW Spending Total'!F$10:F$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B103,'WW Spending Total'!G$10:G$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B103,'WW Spending Total'!H$10:H$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B103,'WW Spending Total'!I$10:I$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B103,'WW Spending Total'!J$10:J$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B103,'WW Spending Total'!K$10:K$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B103,'WW Spending Total'!L$10:L$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B103,'WW Spending Total'!M$10:M$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B103,'WW Spending Total'!N$10:N$49)","v":237867608},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B103,'WW Spending Total'!O$10:O$49)","v":242170762},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B103,'WW Spending Total'!P$10:P$49)","v":118800628},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B103,'WW Spending Total'!Q$10:Q$49)","v":105084504},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B103,'WW Spending Total'!R$10:R$49)","v":105535336},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B103,'WW Spending Total'!S$10:S$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B103,'WW Spending Total'!T$10:T$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B103,'WW Spending Total'!U$10:U$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B103,'WW Spending Total'!V$10:V$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B103,'WW Spending Total'!W$10:W$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B103,'WW Spending Total'!X$10:X$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B103,'WW Spending Total'!Y$10:Y$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B103,'WW Spending Total'!Z$10:Z$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B103,'WW Spending Total'!AA$10:AA$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B103,'WW Spending Total'!AB$10:AB$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B103,'WW Spending Total'!AC$10:AC$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B103,'WW Spending Total'!AD$10:AD$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B103,'WW Spending Total'!AE$10:AE$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B103,'WW Spending Total'!AF$10:AF$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B103,'WW Spending Total'!AG$10:AG$49)","v":0},809458838]
[null,{"$f":"'Summary TC'!B104","v":"Indian Health Service or tribal health facility expenditures"},{"$f":"'Summary TC'!C104","v":3},{"$f":"'Summary TC'!D104","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B104,'WW Spending Total'!D$10:D$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B104,'WW Spending Total'!E$10:E$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B104,'WW Spending Total'!F$10:F$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B104,'WW Spending Total'!G$10:G$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B104,'WW Spending Total'!H$10:H$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B104,'WW Spending Total'!I$10:I$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B104,'WW Spending Total'!J$10:J$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B104,'WW Spending Total'!K$10:K$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B104,'WW Spending Total'!L$10:L$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B104,'WW Spending Total'!M$10:M$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B104,'WW Spending Total'!N$10:N$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B104,'WW Spending Total'!O$10:O$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B104,'WW Spending Total'!P$10:P$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B104,'WW Spending Total'!Q$10:Q$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B104,'WW Spending Total'!R$10:R$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B104,'WW Spending Total'!S$10:S$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B104,'WW Spending Total'!T$10:T$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B104,'WW Spending Total'!U$10:U$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B104,'WW Spending Total'!V$10:V$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B104,'WW Spending Total'!W$10:W$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B104,'WW Spending Total'!X$10:X$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B104,'WW Spending Total'!Y$10:Y$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B104,'WW Spending Total'!Z$10:Z$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B104,'WW Spending Total'!AA$10:AA$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B104,'WW Spending Total'!AB$10:AB$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B104,'WW Spending Total'!AC$10:AC$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B104,'WW Spending Total'!AD$10:AD$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B104,'WW Spending Total'!AE$10:AE$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B104,'WW Spending Total'!AF$10:AF$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B104,'WW Spending Total'!AG$10:AG$49)","v":0},0]
[null,{"$f":"'Summary TC'!B105","v":"Hospital Transformation Performance Program"},{"$f":"'Summary TC'!C105","v":4},{"$f":"'Summary TC'!D105","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B105,'WW Spending Total'!D$10:D$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B105,'WW Spending Total'!E$10:E$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B105,'WW Spending Total'!F$10:F$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B105,'WW Spending Total'!G$10:G$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B105,'WW Spending Total'!H$10:H$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B105,'WW Spending Total'!I$10:I$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B105,'WW Spending Total'!J$10:J$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B105,'WW Spending Total'!K$10:K$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B105,'WW Spending Total'!L$10:L$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B105,'WW Spending Total'!M$10:M$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B105,'WW Spending Total'!N$10:N$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B105,'WW Spending Total'!O$10:O$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B105,'WW Spending Total'!P$10:P$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B105,'WW Spending Total'!Q$10:Q$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B105,'WW Spending Total'!R$10:R$49)","v":87482365},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B105,'WW Spending Total'!S$10:S$49)","v":89758991},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B105,'WW Spending Total'!T$10:T$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B105,'WW Spending Total'!U$10:U$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B105,'WW Spending Total'!V$10:V$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B105,'WW Spending Total'!W$10:W$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B105,'WW Spending Total'!X$10:X$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B105,'WW Spending Total'!Y$10:Y$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B105,'WW Spending Total'!Z$10:Z$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B105,'WW Spending Total'!AA$10:AA$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B105,'WW Spending Total'!AB$10:AB$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B105,'WW Spending Total'!AC$10:AC$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B105,'WW Spending Total'!AD$10:AD$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B105,'WW Spending Total'!AE$10:AE$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B105,'WW Spending Total'!AF$10:AF$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B105,'WW Spending Total'!AG$10:AG$49)","v":0},177241356]
[null,{"$f":"'Summary TC'!B106","v":""},{"$f":"'Summary TC'!C106","v":0},{"$f":"'Summary TC'!D106","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B106,'WW Spending Total'!D$10:D$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B106,'WW Spending Total'!E$10:E$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B106,'WW Spending Total'!F$10:F$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B106,'WW Spending Total'!G$10:G$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B106,'WW Spending Total'!H$10:H$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B106,'WW Spending Total'!I$10:I$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B106,'WW Spending Total'!J$10:J$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B106,'WW Spending Total'!K$10:K$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B106,'WW Spending Total'!L$10:L$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B106,'WW Spending Total'!M$10:M$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B106,'WW Spending Total'!N$10:N$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B106,'WW Spending Total'!O$10:O$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B106,'WW Spending Total'!P$10:P$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B106,'WW Spending Total'!Q$10:Q$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B106,'WW Spending Total'!R$10:R$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B106,'WW Spending Total'!S$10:S$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B106,'WW Spending Total'!T$10:T$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B106,'WW Spending Total'!U$10:U$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B106,'WW Spending Total'!V$10:V$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B106,'WW Spending Total'!W$10:W$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B106,'WW Spending Total'!X$10:X$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B106,'WW Spending Total'!Y$10:Y$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B106,'WW Spending Total'!Z$10:Z$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B106,'WW Spending Total'!AA$10:AA$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B106,'WW Spending Total'!AB$10:AB$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B106,'WW Spending Total'!AC$10:AC$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B106,'WW Spending Total'!AD$10:AD$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B106,'WW Spending Total'!AE$10:AE$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B106,'WW Spending Total'!AF$10:AF$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B106,'WW Spending Total'!AG$10:AG$49)","v":0},0]
[null,{"$f":"'Summary TC'!B107","v":0},{"$f":"'Summary TC'!C107","v":0},{"$f":"'Summary TC'!D107","v":0}]
[null,{"$f":"'Summary TC'!B108","v":"TOTAL"},null,null,{"$f":"IF(AND(E$12>=Dropdowns!$E$1, E$12<=Dropdowns!$E$2), SUM(E87:E107),0)","v":0},{"$f":"IF(AND(F$12>=Dropdowns!$E$1, F$12<=Dropdowns!$E$2), SUM(F87:F107),0)","v":0},{"$f":"IF(AND(G$12>=Dropdowns!$E$1, G$12<=Dropdowns!$E$2), SUM(G87:G107),0)","v":0},{"$f":"IF(AND(H$12>=Dropdowns!$E$1, H$12<=Dropdowns!$E$2), SUM(H87:H107),0)","v":0},{"$f":"IF(AND(I$12>=Dropdowns!$E$1, I$12<=Dropdowns!$E$2), SUM(I87:I107),0)","v":0},{"$f":"IF(AND(J$12>=Dropdowns!$E$1, J$12<=Dropdowns!$E$2), SUM(J87:J107),0)","v":0},{"$f":"IF(AND(K$12>=Dropdowns!$E$1, K$12<=Dropdowns!$E$2), SUM(K87:K107),0)","v":0},{"$f":"IF(AND(L$12>=Dropdowns!$E$1, L$12<=Dropdowns!$E$2), SUM(L87:L107),0)","v":0},{"$f":"IF(AND(M$12>=Dropdowns!$E$1, M$12<=Dropdowns!$E$2), SUM(M87:M107),0)","v":0},{"$f":"IF(AND(N$12>=Dropdowns!$E$1, N$12<=Dropdowns!$E$2), SUM(N87:N107),0)","v":0},{"$f":"IF(AND(O$12>=Dropdowns!$E$1, O$12<=Dropdowns!$E$2), SUM(O87:O107),0)","v":0},{"$f":"IF(AND(P$12>=Dropdowns!$E$1, P$12<=Dropdowns!$E$2), SUM(P87:P107),0)","v":0},{"$f":"IF(AND(Q$12>=Dropdowns!$E$1, Q$12<=Dropdowns!$E$2), SUM(Q87:Q107),0)","v":0},{"$f":"IF(AND(R$12>=Dropdowns!$E$1, R$12<=Dropdowns!$E$2), SUM(R87:R107),0)","v":0},{"$f":"IF(AND(S$12>=Dropdowns!$E$1, S$12<=Dropdowns!$E$2), SUM(S87:S107),0)","v":0},{"$f":"IF(AND(T$12>=Dropdowns!$E$1, T$12<=Dropdowns!$E$2), SUM(T87:T107),0)","v":5029397830},{"$f":"IF(AND(U$12>=Dropdowns!$E$1, U$12<=Dropdowns!$E$2), SUM(U87:U107),0)","v":5524773752},{"$f":"IF(AND(V$12>=Dropdowns!$E$1, V$12<=Dropdowns!$E$2), SUM(V87:V107),0)","v":6584247301},{"$f":"IF(AND(W$12>=Dropdowns!$E$1, W$12<=Dropdowns!$E$2), SUM(W87:W107),0)","v":8120766952},{"$f":"IF(AND(X$12>=Dropdowns!$E$1, X$12<=Dropdowns!$E$2), SUM(X87:X107),0)","v":8213245374},{"$f":"IF(AND(Y$12>=Dropdowns!$E$1, Y$12<=Dropdowns!$E$2), SUM(Y87:Y107),0)","v":0},{"$f":"IF(AND(Z$12>=Dropdowns!$E$1, Z$12<=Dropdowns!$E$2), SUM(Z87:Z107),0)","v":0},{"$f":"IF(AND(AA$12>=Dropdowns!$E$1, AA$12<=Dropdowns!$E$2), SUM(AA87:AA107),0)","v":0},{"$f":"IF(AND(AB$12>=Dropdowns!$E$1, AB$12<=Dropdowns!$E$2), SUM(AB87:AB107),0)","v":0},{"$f":"IF(AND(AC$12>=Dropdowns!$E$1, AC$12<=Dropdowns!$E$2), SUM(AC87:AC107),0)","v":0},{"$f":"IF(AND(AD$12>=Dropdowns!$E$1, AD$12<=Dropdowns!$E$2), SUM(AD87:AD107),0)","v":0},{"$f":"IF(AND(AE$12>=Dropdowns!$E$1, AE$12<=Dropdowns!$E$2), SUM(AE87:AE107),0)","v":0},{"$f":"IF(AND(AF$12>=Dropdowns!$E$1, AF$12<=Dropdowns!$E$2), SUM(AF87:AF107),0)","v":0},{"$f":"IF(AND(AG$12>=Dropdowns!$E$1, AG$12<=Dropdowns!$E$2), SUM(AG87:AG107),0)","v":0},{"$f":"IF(AND(AH$12>=Dropdowns!$E$1, AH$12<=Dropdowns!$E$2), SUM(AH87:AH107),0)","v":0},{"$f":"SUM(E108:AH108)","v":33472431209}]
[null,{"$f":"'Summary TC'!B109","v":0}]
[null,{"$f":"'Summary TC'!B110","v":"Savings Phase-Down"}]
[null,{"$f":"'Summary TC'!B111","v":0},{"$f":"'Summary TC'!C111","v":0},null,"DEMONSTRATION YEARS (DY)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL "]
[null,{"$f":"'Summary TC'!B112","v":"Medicaid Per Capita"},{"$f":"'Summary TC'!C112","v":0},null,{"$f":"'DY Def'!B$5","v":1},{"$f":"'DY Def'!C$5","v":2},{"$f":"'DY Def'!D$5","v":3},{"$f":"'DY Def'!E$5","v":4},{"$f":"'DY Def'!F$5","v":5},{"$f":"'DY Def'!G$5","v":6},{"$f":"'DY Def'!H$5","v":7},{"$f":"'DY Def'!I$5","v":8},{"$f":"'DY Def'!J$5","v":9},{"$f":"'DY Def'!K$5","v":10},{"$f":"'DY Def'!L$5","v":11},{"$f":"'DY Def'!M$5","v":12},{"$f":"'DY Def'!N$5","v":13},{"$f":"'DY Def'!O$5","v":14},{"$f":"'DY Def'!P$5","v":15},{"$f":"'DY Def'!Q$5","v":16},{"$f":"'DY Def'!R$5","v":17},{"$f":"'DY Def'!S$5","v":18},{"$f":"'DY Def'!T$5","v":19},{"$f":"'DY Def'!U$5","v":20},{"$f":"'DY Def'!V$5","v":21},{"$f":"'DY Def'!W$5","v":22},{"$f":"'DY Def'!X$5","v":23},{"$f":"'DY Def'!Y$5","v":24},{"$f":"'DY Def'!Z$5","v":25},{"$f":"'DY Def'!AA$5","v":26},{"$f":"'DY Def'!AB$5","v":27},{"$f":"'DY Def'!AC$5","v":28},{"$f":"'DY Def'!AD$5","v":29},{"$f":"'DY Def'!AE$5","v":30}]
[null,{"$f":"'Summary TC'!B113","v":0},{"$f":"'Summary TC'!C113","v":0},{"$f":"'MEG Def'!$H7","v":0}]
[null,{"$f":"'Summary TC'!B114","v":""},{"$f":"'Summary TC'!C114","v":0},"Without Waiver ",{"$f":"IF($D113=\"Savings Phase-Down\",E15,\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,{"$f":"'Summary TC'!B115","v":0},{"$f":"'Summary TC'!C115","v":0},"With Waiver",{"$f":"IF($D113=\"Savings Phase-Down\",E88,\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,{"$f":"'Summary TC'!B116","v":"Difference"},{"$f":"'Summary TC'!C116","v":0},null,{"$f":"IFERROR(E114-E115,0)","v":0},{"$f":"IFERROR(F114-F115,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AD114-AD115,0)","v":0},{"$f":"IFERROR(AE114-AE115,0)","v":0},{"$f":"IFERROR(AF114-AF115,0)","v":0},{"$f":"IFERROR(AG114-AG115,0)","v":0},{"$f":"IFERROR(AH114-AH115,0)","v":0}]
[null,{"$f":"'Summary TC'!B117","v":"Phase-Down Percentage"},{"$f":"'Summary TC'!C117","v":0},null,{"$f":"'Summary TC'!E117","v":0},{"$f":"'Summary TC'!F117","v":0},{"$f":"'Summary TC'!G117","v":0},{"$f":"'Summary TC'!H117","v":0},{"$f":"'Summary TC'!I117","v":0},{"$f":"'Summary TC'!J117","v":0},{"$f":"'Summary TC'!K117","v":0},{"$f":"'Summary TC'!L117","v":0},{"$f":"'Summary TC'!M117","v":0},{"$f":"'Summary TC'!N117","v":0},{"$f":"'Summary TC'!O117","v":0},{"$f":"'Summary TC'!P117","v":0},{"$f":"'Summary TC'!Q117","v":0},{"$f":"'Summary TC'!R117","v":0},{"$f":"'Summary TC'!S117","v":0},{"$f":"'Summary TC'!T117","v":0},{"$f":"'Summary TC'!U117","v":0},{"$f":"'Summary TC'!V117","v":0},{"$f":"'Summary TC'!W117","v":0},{"$f":"'Summary TC'!X117","v":0},{"$f":"'Summary TC'!Y117","v":0},{"$f":"'Summary TC'!Z117","v":0},{"$f":"'Summary TC'!AA117","v":0},{"$f":"'Summary TC'!AB117","v":0},{"$f":"'Summary TC'!AC117","v":0},{"$f":"'Summary TC'!AD117","v":0},{"$f":"'Summary TC'!AE117","v":0},{"$f":"'Summary TC'!AF117","v":0},{"$f":"'Summary TC'!AG117","v":0},{"$f":"'Summary TC'!AH117","v":0}]
[null,{"$f":"'Summary TC'!B118","v":"Savings Reduction"},{"$f":"'Summary TC'!C118","v":0},null,{"$f":"IF((E116>0),(1-E117)*E116,0)","v":0},{"$f":"IF((F116>0),(1-F117)*F116,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AD116>0),(1-AD117)*AD116,0)","v":0},{"$f":"IF((AE116>0),(1-AE117)*AE116,0)","v":0},{"$f":"IF((AF116>0),(1-AF117)*AF116,0)","v":0},{"$f":"IF((AG116>0),(1-AG117)*AG116,0)","v":0},{"$f":"IF((AH116>0),(1-AH117)*AH116,0)","v":0}]
[null,{"$f":"'Summary TC'!B119","v":0},{"$f":"'Summary TC'!C119","v":0},{"$f":"'MEG Def'!$H8","v":0}]
[null,{"$f":"'Summary TC'!B120","v":""},{"$f":"'Summary TC'!C120","v":0},"Without Waiver ",{"$f":"IF($D119=\"Savings Phase-Down\",E19,\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,{"$f":"'Summary TC'!B121","v":0},{"$f":"'Summary TC'!C121","v":0},"With Waiver",{"$f":"IF($D119=\"Savings Phase-Down\",E89,\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,{"$f":"'Summary TC'!B122","v":"Difference"},{"$f":"'Summary TC'!C122","v":0},null,{"$f":"IFERROR(E120-E121,0)","v":0},{"$f":"IFERROR(F120-F121,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AD120-AD121,0)","v":0},{"$f":"IFERROR(AE120-AE121,0)","v":0},{"$f":"IFERROR(AF120-AF121,0)","v":0},{"$f":"IFERROR(AG120-AG121,0)","v":0},{"$f":"IFERROR(AH120-AH121,0)","v":0}]
[null,{"$f":"'Summary TC'!B123","v":"Phase-Down Percentage"},{"$f":"'Summary TC'!C123","v":0},null,{"$f":"'Summary TC'!E123","v":0},{"$f":"'Summary TC'!F123","v":0},{"$f":"'Summary TC'!G123","v":0},{"$f":"'Summary TC'!H123","v":0},{"$f":"'Summary TC'!I123","v":0},{"$f":"'Summary TC'!J123","v":0},{"$f":"'Summary TC'!K123","v":0},{"$f":"'Summary TC'!L123","v":0},{"$f":"'Summary TC'!M123","v":0},{"$f":"'Summary TC'!N123","v":0},{"$f":"'Summary TC'!O123","v":0},{"$f":"'Summary TC'!P123","v":0},{"$f":"'Summary TC'!Q123","v":0},{"$f":"'Summary TC'!R123","v":0},{"$f":"'Summary TC'!S123","v":0},{"$f":"'Summary TC'!T123","v":0},{"$f":"'Summary TC'!U123","v":0},{"$f":"'Summary TC'!V123","v":0},{"$f":"'Summary TC'!W123","v":0},{"$f":"'Summary TC'!X123","v":0},{"$f":"'Summary TC'!Y123","v":0},{"$f":"'Summary TC'!Z123","v":0},{"$f":"'Summary TC'!AA123","v":0},{"$f":"'Summary TC'!AB123","v":0},{"$f":"'Summary TC'!AC123","v":0},{"$f":"'Summary TC'!AD123","v":0},{"$f":"'Summary TC'!AE123","v":0},{"$f":"'Summary TC'!AF123","v":0},{"$f":"'Summary TC'!AG123","v":0},{"$f":"'Summary TC'!AH123","v":0}]
[null,{"$f":"'Summary TC'!B124","v":"Savings Reduction"},{"$f":"'Summary TC'!C124","v":0},null,{"$f":"IF((E122>0),(1-E123)*E122,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AD122>0),(1-AD123)*AD122,0)","v":0},{"$f":"IF((AE122>0),(1-AE123)*AE122,0)","v":0},{"$f":"IF((AF122>0),(1-AF123)*AF122,0)","v":0},{"$f":"IF((AG122>0),(1-AG123)*AG122,0)","v":0},{"$f":"IF((AH122>0),(1-AH123)*AH122,0)","v":0}]
[null,{"$f":"'Summary TC'!B125","v":0},{"$f":"'Summary TC'!C125","v":0},{"$f":"'MEG Def'!$H9","v":0}]
[null,{"$f":"'Summary TC'!B126","v":""},{"$f":"'Summary TC'!C126","v":0},"Without Waiver ",{"$f":"IF($D125=\"Savings Phase-Down\",E23,\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,{"$f":"'Summary TC'!B127","v":0},{"$f":"'Summary TC'!C127","v":0},"With Waiver",{"$f":"IF($D125=\"Savings Phase-Down\",E90,\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,{"$f":"'Summary TC'!B128","v":"Difference"},{"$f":"'Summary TC'!C128","v":0},null,{"$f":"IFERROR(E126-E127,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AD126-AD127,0)","v":0},{"$f":"IFERROR(AE126-AE127,0)","v":0},{"$f":"IFERROR(AF126-AF127,0)","v":0},{"$f":"IFERROR(AG126-AG127,0)","v":0},{"$f":"IFERROR(AH126-AH127,0)","v":0}]
[null,{"$f":"'Summary TC'!B129","v":"Phase-Down Percentage"},{"$f":"'Summary TC'!C129","v":0},null,{"$f":"'Summary TC'!E129","v":0},{"$f":"'Summary TC'!F129","v":0},{"$f":"'Summary TC'!G129","v":0},{"$f":"'Summary TC'!H129","v":0},{"$f":"'Summary TC'!I129","v":0},{"$f":"'Summary TC'!J129","v":0},{"$f":"'Summary TC'!K129","v":0},{"$f":"'Summary TC'!L129","v":0},{"$f":"'Summary TC'!M129","v":0},{"$f":"'Summary TC'!N129","v":0},{"$f":"'Summary TC'!O129","v":0},{"$f":"'Summary TC'!P129","v":0},{"$f":"'Summary TC'!Q129","v":0},{"$f":"'Summary TC'!R129","v":0},{"$f":"'Summary TC'!S129","v":0},{"$f":"'Summary TC'!T129","v":0},{"$f":"'Summary TC'!U129","v":0},{"$f":"'Summary TC'!V129","v":0},{"$f":"'Summary TC'!W129","v":0},{"$f":"'Summary TC'!X129","v":0},{"$f":"'Summary TC'!Y129","v":0},{"$f":"'Summary TC'!Z129","v":0},{"$f":"'Summary TC'!AA129","v":0},{"$f":"'Summary TC'!AB129","v":0},{"$f":"'Summary TC'!AC129","v":0},{"$f":"'Summary TC'!AD129","v":0},{"$f":"'Summary TC'!AE129","v":0},{"$f":"'Summary TC'!AF129","v":0},{"$f":"'Summary TC'!AG129","v":0},{"$f":"'Summary TC'!AH129","v":0}]
[null,{"$f":"'Summary TC'!B130","v":"Savings Reduction"},{"$f":"'Summary TC'!C130","v":0},null,{"$f":"IF((E128>0),(1-E129)*E128,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AD128>0),(1-AD129)*AD128,0)","v":0},{"$f":"IF((AE128>0),(1-AE129)*AE128,0)","v":0},{"$f":"IF((AF128>0),(1-AF129)*AF128,0)","v":0},{"$f":"IF((AG128>0),(1-AG129)*AG128,0)","v":0},{"$f":"IF((AH128>0),(1-AH129)*AH128,0)","v":0}]
[null,{"$f":"'Summary TC'!B131","v":0},{"$f":"'Summary TC'!C131","v":0},{"$f":"'MEG Def'!$H10","v":0}]
[null,{"$f":"'Summary TC'!B132","v":""},{"$f":"'Summary TC'!C132","v":0},"Without Waiver ",{"$f":"IF($D131=\"Savings Phase-Down\",E27,\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,{"$f":"'Summary TC'!B133","v":0},{"$f":"'Summary TC'!C133","v":0},"With Waiver",{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D131=\"Savings Phase-Down\",#REF!,\" \")","v":" "}]
[null,{"$f":"'Summary TC'!B134","v":"Difference"},{"$f":"'Summary TC'!C134","v":0},null,{"$f":"IFERROR(E132-E133,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AD132-AD133,0)","v":0},{"$f":"IFERROR(AE132-AE133,0)","v":0},{"$f":"IFERROR(AF132-AF133,0)","v":0},{"$f":"IFERROR(AG132-AG133,0)","v":0},{"$f":"IFERROR(AH132-AH133,0)","v":0}]
[null,{"$f":"'Summary TC'!B135","v":"Phase-Down Percentage"},{"$f":"'Summary TC'!C135","v":0},null,{"$f":"'Summary TC'!E135","v":0},{"$f":"'Summary TC'!F135","v":0},{"$f":"'Summary TC'!G135","v":0},{"$f":"'Summary TC'!H135","v":0},{"$f":"'Summary TC'!I135","v":0},{"$f":"'Summary TC'!J135","v":0},{"$f":"'Summary TC'!K135","v":0},{"$f":"'Summary TC'!L135","v":0},{"$f":"'Summary TC'!M135","v":0},{"$f":"'Summary TC'!N135","v":0},{"$f":"'Summary TC'!O135","v":0},{"$f":"'Summary TC'!P135","v":0},{"$f":"'Summary TC'!Q135","v":0},{"$f":"'Summary TC'!R135","v":0},{"$f":"'Summary TC'!S135","v":0},{"$f":"'Summary TC'!T135","v":0},{"$f":"'Summary TC'!U135","v":0},{"$f":"'Summary TC'!V135","v":0},{"$f":"'Summary TC'!W135","v":0},{"$f":"'Summary TC'!X135","v":0},{"$f":"'Summary TC'!Y135","v":0},{"$f":"'Summary TC'!Z135","v":0},{"$f":"'Summary TC'!AA135","v":0},{"$f":"'Summary TC'!AB135","v":0},{"$f":"'Summary TC'!AC135","v":0},{"$f":"'Summary TC'!AD135","v":0},{"$f":"'Summary TC'!AE135","v":0},{"$f":"'Summary TC'!AF135","v":0},{"$f":"'Summary TC'!AG135","v":0},{"$f":"'Summary TC'!AH135","v":0}]
[null,{"$f":"'Summary TC'!B136","v":"Savings Reduction"},{"$f":"'Summary TC'!C136","v":0},null,{"$f":"IF((E134>0),(1-E135)*E134,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AD134>0),(1-AD135)*AD134,0)","v":0},{"$f":"IF((AE134>0),(1-AE135)*AE134,0)","v":0},{"$f":"IF((AF134>0),(1-AF135)*AF134,0)","v":0},{"$f":"IF((AG134>0),(1-AG135)*AG134,0)","v":0},{"$f":"IF((AH134>0),(1-AH135)*AH134,0)","v":0}]
[null,{"$f":"'Summary TC'!B137","v":0},{"$f":"'Summary TC'!C137","v":0},{"$f":"'MEG Def'!$H11","v":0}]
[null,{"$f":"'Summary TC'!B138","v":""},{"$f":"'Summary TC'!C138","v":0},"Without Waiver ",{"$f":"IF($D137=\"Savings Phase-Down\",E31,\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,{"$f":"'Summary TC'!B139","v":0},{"$f":"'Summary TC'!C139","v":0},"With Waiver",{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "},{"$f":"IF($D137=\"Savings Phase-Down\",#REF!,\" \")","v":" "}]
[null,{"$f":"'Summary TC'!B140","v":"Difference"},{"$f":"'Summary TC'!C140","v":0},null,{"$f":"IFERROR(E138-E139,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AD138-AD139,0)","v":0},{"$f":"IFERROR(AE138-AE139,0)","v":0},{"$f":"IFERROR(AF138-AF139,0)","v":0},{"$f":"IFERROR(AG138-AG139,0)","v":0},{"$f":"IFERROR(AH138-AH139,0)","v":0}]
[null,{"$f":"'Summary TC'!B141","v":"Phase-Down Percentage"},{"$f":"'Summary TC'!C141","v":0},null,{"$f":"'Summary TC'!E141","v":0},{"$f":"'Summary TC'!F141","v":0},{"$f":"'Summary TC'!G141","v":0},{"$f":"'Summary TC'!H141","v":0},{"$f":"'Summary TC'!I141","v":0},{"$f":"'Summary TC'!J141","v":0},{"$f":"'Summary TC'!K141","v":0},{"$f":"'Summary TC'!L141","v":0},{"$f":"'Summary TC'!M141","v":0},{"$f":"'Summary TC'!N141","v":0},{"$f":"'Summary TC'!O141","v":0},{"$f":"'Summary TC'!P141","v":0},{"$f":"'Summary TC'!Q141","v":0},{"$f":"'Summary TC'!R141","v":0},{"$f":"'Summary TC'!S141","v":0},{"$f":"'Summary TC'!T141","v":0},{"$f":"'Summary TC'!U141","v":0},{"$f":"'Summary TC'!V141","v":0},{"$f":"'Summary TC'!W141","v":0},{"$f":"'Summary TC'!X141","v":0},{"$f":"'Summary TC'!Y141","v":0},{"$f":"'Summary TC'!Z141","v":0},{"$f":"'Summary TC'!AA141","v":0},{"$f":"'Summary TC'!AB141","v":0},{"$f":"'Summary TC'!AC141","v":0},{"$f":"'Summary TC'!AD141","v":0},{"$f":"'Summary TC'!AE141","v":0},{"$f":"'Summary TC'!AF141","v":0},{"$f":"'Summary TC'!AG141","v":0},{"$f":"'Summary TC'!AH141","v":0}]
[null,{"$f":"'Summary TC'!B142","v":"Savings Reduction"},{"$f":"'Summary TC'!C142","v":0},null,{"$f":"IF((E140>0),(1-E141)*E140,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AD140>0),(1-AD141)*AD140,0)","v":0},{"$f":"IF((AE140>0),(1-AE141)*AE140,0)","v":0},{"$f":"IF((AF140>0),(1-AF141)*AF140,0)","v":0},{"$f":"IF((AG140>0),(1-AG141)*AG140,0)","v":0},{"$f":"IF((AH140>0),(1-AH141)*AH140,0)","v":0}]
[null,{"$f":"'Summary TC'!B143","v":0},{"$f":"'Summary TC'!C143","v":0}]
[null,{"$f":"'Summary TC'!B144","v":"Total Reduction"},{"$f":"'Summary TC'!C144","v":0},null,{"$f":"IF(AND(E$12>=Dropdowns!$E$1,E$12<=Dropdowns!$E$2),SUMIF($B111:$B142,\"Savings Reduction\",E111:E142),0)","v":0},{"$f":"IF(AND(F$12>=Dropdowns!$E$1,F$12<=Dropdowns!$E$2),SUMIF($B111:$B142,\"Savings Reduction\",F111:F142),0)","v":0},{"$f":"IF(AND(G$12>=Dropdowns!$E$1,G$12<=Dropdowns!$E$2),SUMIF($B111:$B142,\"Savings Reduction\",G111:G142),0)","v":0},{"$f":"IF(AND(H$12>=Dropdowns!$E$1,H$12<=Dropdowns!$E$2),SUMIF($B111:$B142,\"Savings Reduction\",H111:H142),0)","v":0},{"$f":"IF(AND(I$12>=Dropdowns!$E$1,I$12<=Dropdowns!$E$2),SUMIF($B111:$B142,\"Savings Reduction\",I111:I142),0)","v":0},{"$f":"IF(AND(J$12>=Dropdowns!$E$1,J$12<=Dropdowns!$E$2),SUMIF($B111:$B142,\"Savings Reduction\",J111:J142),0)","v":0},{"$f":"IF(AND(K$12>=Dropdowns!$E$1,K$12<=Dropdowns!$E$2),SUMIF($B111:$B142,\"Savings Reduction\",K111:K142),0)","v":0},{"$f":"IF(AND(L$12>=Dropdowns!$E$1,L$12<=Dropdowns!$E$2),SUMIF($B111:$B142,\"Savings Reduction\",L111:L142),0)","v":0},{"$f":"IF(AND(M$12>=Dropdowns!$E$1,M$12<=Dropdowns!$E$2),SUMIF($B111:$B142,\"Savings Reduction\",M111:M142),0)","v":0},{"$f":"IF(AND(N$12>=Dropdowns!$E$1,N$12<=Dropdowns!$E$2),SUMIF($B111:$B142,\"Savings Reduction\",N111:N142),0)","v":0},{"$f":"IF(AND(O$12>=Dropdowns!$E$1,O$12<=Dropdowns!$E$2),SUMIF($B111:$B142,\"Savings Reduction\",O111:O142),0)","v":0},{"$f":"IF(AND(P$12>=Dropdowns!$E$1,P$12<=Dropdowns!$E$2),SUMIF($B111:$B142,\"Savings Reduction\",P111:P142),0)","v":0},{"$f":"IF(AND(Q$12>=Dropdowns!$E$1,Q$12<=Dropdowns!$E$2),SUMIF($B111:$B142,\"Savings Reduction\",Q111:Q142),0)","v":0},{"$f":"IF(AND(R$12>=Dropdowns!$E$1,R$12<=Dropdowns!$E$2),SUMIF($B111:$B142,\"Savings Reduction\",R111:R142),0)","v":0},{"$f":"IF(AND(S$12>=Dropdowns!$E$1,S$12<=Dropdowns!$E$2),SUMIF($B111:$B142,\"Savings Reduction\",S111:S142),0)","v":0},{"$f":"IF(AND(T$12>=Dropdowns!$E$1,T$12<=Dropdowns!$E$2),SUMIF($B111:$B142,\"Savings Reduction\",T111:T142),0)","v":0},{"$f":"IF(AND(U$12>=Dropdowns!$E$1,U$12<=Dropdowns!$E$2),SUMIF($B111:$B142,\"Savings Reduction\",U111:U142),0)","v":0},{"$f":"IF(AND(V$12>=Dropdowns!$E$1,V$12<=Dropdowns!$E$2),SUMIF($B111:$B142,\"Savings Reduction\",V111:V142),0)","v":0},{"$f":"IF(AND(W$12>=Dropdowns!$E$1,W$12<=Dropdowns!$E$2),SUMIF($B111:$B142,\"Savings Reduction\",W111:W142),0)","v":0},{"$f":"IF(AND(X$12>=Dropdowns!$E$1,X$12<=Dropdowns!$E$2),SUMIF($B111:$B142,\"Savings Reduction\",X111:X142),0)","v":0},{"$f":"IF(AND(Y$12>=Dropdowns!$E$1,Y$12<=Dropdowns!$E$2),SUMIF($B111:$B142,\"Savings Reduction\",Y111:Y142),0)","v":0},{"$f":"IF(AND(Z$12>=Dropdowns!$E$1,Z$12<=Dropdowns!$E$2),SUMIF($B111:$B142,\"Savings Reduction\",Z111:Z142),0)","v":0},{"$f":"IF(AND(AA$12>=Dropdowns!$E$1,AA$12<=Dropdowns!$E$2),SUMIF($B111:$B142,\"Savings Reduction\",AA111:AA142),0)","v":0},{"$f":"IF(AND(AB$12>=Dropdowns!$E$1,AB$12<=Dropdowns!$E$2),SUMIF($B111:$B142,\"Savings Reduction\",AB111:AB142),0)","v":0},{"$f":"IF(AND(AC$12>=Dropdowns!$E$1,AC$12<=Dropdowns!$E$2),SUMIF($B111:$B142,\"Savings Reduction\",AC111:AC142),0)","v":0},{"$f":"IF(AND(AD$12>=Dropdowns!$E$1,AD$12<=Dropdowns!$E$2),SUMIF($B111:$B142,\"Savings Reduction\",AD111:AD142),0)","v":0},{"$f":"IF(AND(AE$12>=Dropdowns!$E$1,AE$12<=Dropdowns!$E$2),SUMIF($B111:$B142,\"Savings Reduction\",AE111:AE142),0)","v":0},{"$f":"IF(AND(AF$12>=Dropdowns!$E$1,AF$12<=Dropdowns!$E$2),SUMIF($B111:$B142,\"Savings Reduction\",AF111:AF142),0)","v":0},{"$f":"IF(AND(AG$12>=Dropdowns!$E$1,AG$12<=Dropdowns!$E$2),SUMIF($B111:$B142,\"Savings Reduction\",AG111:AG142),0)","v":0},{"$f":"IF(AND(AH$12>=Dropdowns!$E$1,AH$12<=Dropdowns!$E$2),SUMIF($B111:$B142,\"Savings Reduction\",AH111:AH142),0)","v":0},{"$f":"SUM(E144:AH144)","v":0}]
[null,{"$f":"'Summary TC'!B145","v":0},{"$f":"'Summary TC'!C145","v":0}]
[null,{"$f":"'Summary TC'!B146","v":0},{"$f":"'Summary TC'!C146","v":0}]
[null,{"$f":"'Summary TC'!B147","v":"BASE VARIANCE"},{"$f":"'Summary TC'!C147","v":0},null,{"$f":"E82-E108-E144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,5787222602.1899986,5670390803.6999989,5222356049.7199993,5319778076.1399994,5606782204.0799999,0,0,0,0,0,0,0,0,0,0,27606529735.830002]
[null,{"$f":"'Summary TC'!B148","v":"Excess Spending from Hypotheticals"},{"$f":"'Summary TC'!C148","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AI210,0)+MIN(AI266,0)","v":0}]
[null,{"$f":"'Summary TC'!B149","v":"1115A Dual Demonstration Savings (state preliminary estimate)"},{"$f":"'Summary TC'!C149","v":0},null,{"$f":"'Summary TC'!E149","v":0},{"$f":"'Summary TC'!F149","v":0},{"$f":"'Summary TC'!G149","v":0},{"$f":"'Summary TC'!H149","v":0},{"$f":"'Summary TC'!I149","v":0},{"$f":"'Summary TC'!J149","v":0},{"$f":"'Summary TC'!K149","v":0},{"$f":"'Summary TC'!L149","v":0},{"$f":"'Summary TC'!M149","v":0},{"$f":"'Summary TC'!N149","v":0},{"$f":"'Summary TC'!O149","v":0},{"$f":"'Summary TC'!P149","v":0},{"$f":"'Summary TC'!Q149","v":0},{"$f":"'Summary TC'!R149","v":0},{"$f":"'Summary TC'!S149","v":0},{"$f":"'Summary TC'!T149","v":0},{"$f":"'Summary TC'!U149","v":0},{"$f":"'Summary TC'!V149","v":0},{"$f":"'Summary TC'!W149","v":0},{"$f":"'Summary TC'!X149","v":0},{"$f":"'Summary TC'!Y149","v":0},{"$f":"'Summary TC'!Z149","v":0},{"$f":"'Summary TC'!AA149","v":0},{"$f":"'Summary TC'!AB149","v":0},{"$f":"'Summary TC'!AC149","v":0},{"$f":"'Summary TC'!AD149","v":0},{"$f":"'Summary TC'!AE149","v":0},{"$f":"'Summary TC'!AF149","v":0},{"$f":"'Summary TC'!AG149","v":0},{"$f":"'Summary TC'!AH149","v":0},{"$f":"SUM(E149:AH149)","v":0}]
[null,{"$f":"'Summary TC'!B150","v":"1115A Dual Demonstration Savings (OACT certified)"},{"$f":"'Summary TC'!C150","v":0},null,{"$f":"'Summary TC'!E150","v":0},{"$f":"'Summary TC'!F150","v":0},{"$f":"'Summary TC'!G150","v":0},{"$f":"'Summary TC'!H150","v":0},{"$f":"'Summary TC'!I150","v":0},{"$f":"'Summary TC'!J150","v":0},{"$f":"'Summary TC'!K150","v":0},{"$f":"'Summary TC'!L150","v":0},{"$f":"'Summary TC'!M150","v":0},{"$f":"'Summary TC'!N150","v":0},{"$f":"'Summary TC'!O150","v":0},{"$f":"'Summary TC'!P150","v":0},{"$f":"'Summary TC'!Q150","v":0},{"$f":"'Summary TC'!R150","v":0},{"$f":"'Summary TC'!S150","v":0},{"$f":"'Summary TC'!T150","v":0},{"$f":"'Summary TC'!U150","v":0},{"$f":"'Summary TC'!V150","v":0},{"$f":"'Summary TC'!W150","v":0},{"$f":"'Summary TC'!X150","v":0},{"$f":"'Summary TC'!Y150","v":0},{"$f":"'Summary TC'!Z150","v":0},{"$f":"'Summary TC'!AA150","v":0},{"$f":"'Summary TC'!AB150","v":0},{"$f":"'Summary TC'!AC150","v":0},{"$f":"'Summary TC'!AD150","v":0},{"$f":"'Summary TC'!AE150","v":0},{"$f":"'Summary TC'!AF150","v":0},{"$f":"'Summary TC'!AG150","v":0},{"$f":"'Summary TC'!AH150","v":0},{"$f":"SUM(E150:AH150)","v":0}]
[null,{"$f":"'Summary TC'!B151","v":"Carry-Forward Savings From Prior Period"},{"$f":"'Summary TC'!C151","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary TC'!AI151","v":0}]
[null,{"$f":"'Summary TC'!B152","v":"NET VARIANCE"},{"$f":"'Summary TC'!C152","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI147:AI151)","v":27606529735.830002}]
[null,{"$f":"'Summary TC'!B153","v":0},{"$f":"'Summary TC'!C153","v":0}]
[null,{"$f":"'Summary TC'!B154","v":"Cumulative Target Limit"},{"$f":"'Summary TC'!C154","v":0}]
[null,{"$f":"'Summary TC'!B155","v":0},{"$f":"'Summary TC'!C155","v":0},null,"DEMONSTRATION YEARS (DY)"]
[null,{"$f":"'Summary TC'!B156","v":0},{"$f":"'Summary TC'!C156","v":0},null,{"$f":"'DY Def'!B$5","v":1},{"$f":"'DY Def'!C$5","v":2},{"$f":"'DY Def'!D$5","v":3},{"$f":"'DY Def'!E$5","v":4},{"$f":"'DY Def'!F$5","v":5},{"$f":"'DY Def'!G$5","v":6},{"$f":"'DY Def'!H$5","v":7},{"$f":"'DY Def'!I$5","v":8},{"$f":"'DY Def'!J$5","v":9},{"$f":"'DY Def'!K$5","v":10},{"$f":"'DY Def'!L$5","v":11},{"$f":"'DY Def'!M$5","v":12},{"$f":"'DY Def'!N$5","v":13},{"$f":"'DY Def'!O$5","v":14},{"$f":"'DY Def'!P$5","v":15},{"$f":"'DY Def'!Q$5","v":16},{"$f":"'DY Def'!R$5","v":17},{"$f":"'DY Def'!S$5","v":18},{"$f":"'DY Def'!T$5","v":19},{"$f":"'DY Def'!U$5","v":20},{"$f":"'DY Def'!V$5","v":21},{"$f":"'DY Def'!W$5","v":22},{"$f":"'DY Def'!X$5","v":23},{"$f":"'DY Def'!Y$5","v":24},{"$f":"'DY Def'!Z$5","v":25},{"$f":"'DY Def'!AA$5","v":26},{"$f":"'DY Def'!AB$5","v":27},{"$f":"'DY Def'!AC$5","v":28},{"$f":"'DY Def'!AD$5","v":29},{"$f":"'DY Def'!AE$5","v":30}]
[null,{"$f":"'Summary TC'!B157","v":0},{"$f":"'Summary TC'!C157","v":0}]
[null,{"$f":"'Summary TC'!B158","v":"Cumulative Target Percentage (CTP)"},{"$f":"'Summary TC'!C158","v":0},null,{"$f":"'Summary TC'!E158","v":0},{"$f":"'Summary TC'!F158","v":0},{"$f":"'Summary TC'!G158","v":0},{"$f":"'Summary TC'!H158","v":0},{"$f":"'Summary TC'!I158","v":0},{"$f":"'Summary TC'!J158","v":0},{"$f":"'Summary TC'!K158","v":0},{"$f":"'Summary TC'!L158","v":0},{"$f":"'Summary TC'!M158","v":0},{"$f":"'Summary TC'!N158","v":0},{"$f":"'Summary TC'!O158","v":0},{"$f":"'Summary TC'!P158","v":0},{"$f":"'Summary TC'!Q158","v":0},{"$f":"'Summary TC'!R158","v":0},{"$f":"'Summary TC'!S158","v":0},{"$f":"'Summary TC'!T158","v":0},{"$f":"'Summary TC'!U158","v":0},{"$f":"'Summary TC'!V158","v":0},{"$f":"'Summary TC'!W158","v":0},{"$f":"'Summary TC'!X158","v":0},{"$f":"'Summary TC'!Y158","v":0},{"$f":"'Summary TC'!Z158","v":0},{"$f":"'Summary TC'!AA158","v":0},{"$f":"'Summary TC'!AB158","v":0},{"$f":"'Summary TC'!AC158","v":0},{"$f":"'Summary TC'!AD158","v":0},{"$f":"'Summary TC'!AE158","v":0},{"$f":"'Summary TC'!AF158","v":0},{"$f":"'Summary TC'!AG158","v":0},{"$f":"'Summary TC'!AH158","v":0}]
[null,{"$f":"'Summary TC'!B159","v":"Cumulative Budget Neutrality Limit (CBNL)"},{"$f":"'Summary TC'!C159","v":0},null,{"$f":"IF(AND(E$12>=Dropdowns!$E$1, E$12<=Dropdowns!$E$2),D159+E82-E144,0)","v":0},{"$f":"IF(AND(F$12>=Dropdowns!$E$1, F$12<=Dropdowns!$E$2),E159+F82-F144,0)","v":0},{"$f":"IF(AND(G$12>=Dropdowns!$E$1, G$12<=Dropdowns!$E$2),F159+G82-G144,0)","v":0},{"$f":"IF(AND(H$12>=Dropdowns!$E$1, H$12<=Dropdowns!$E$2),G159+H82-H144,0)","v":0},{"$f":"IF(AND(I$12>=Dropdowns!$E$1, I$12<=Dropdowns!$E$2),H159+I82-I144,0)","v":0},{"$f":"IF(AND(J$12>=Dropdowns!$E$1, J$12<=Dropdowns!$E$2),I159+J82-J144,0)","v":0},{"$f":"IF(AND(K$12>=Dropdowns!$E$1, K$12<=Dropdowns!$E$2),J159+K82-K144,0)","v":0},{"$f":"IF(AND(L$12>=Dropdowns!$E$1, L$12<=Dropdowns!$E$2),K159+L82-L144,0)","v":0},{"$f":"IF(AND(M$12>=Dropdowns!$E$1, M$12<=Dropdowns!$E$2),L159+M82-M144,0)","v":0},{"$f":"IF(AND(N$12>=Dropdowns!$E$1, N$12<=Dropdowns!$E$2),M159+N82-N144,0)","v":0},{"$f":"IF(AND(O$12>=Dropdowns!$E$1, O$12<=Dropdowns!$E$2),N159+O82-O144,0)","v":0},{"$f":"IF(AND(P$12>=Dropdowns!$E$1, P$12<=Dropdowns!$E$2),O159+P82-P144,0)","v":0},{"$f":"IF(AND(Q$12>=Dropdowns!$E$1, Q$12<=Dropdowns!$E$2),P159+Q82-Q144,0)","v":0},{"$f":"IF(AND(R$12>=Dropdowns!$E$1, R$12<=Dropdowns!$E$2),Q159+R82-R144,0)","v":0},{"$f":"IF(AND(S$12>=Dropdowns!$E$1, S$12<=Dropdowns!$E$2),R159+S82-S144,0)","v":0},{"$f":"IF(AND(T$12>=Dropdowns!$E$1, T$12<=Dropdowns!$E$2),S159+T82-T144,0)","v":10816620432.189999},{"$f":"IF(AND(U$12>=Dropdowns!$E$1, U$12<=Dropdowns!$E$2),T159+U82-U144,0)","v":22011784987.889999},{"$f":"IF(AND(V$12>=Dropdowns!$E$1, V$12<=Dropdowns!$E$2),U159+V82-V144,0)","v":33818388338.610001},{"$f":"IF(AND(W$12>=Dropdowns!$E$1, W$12<=Dropdowns!$E$2),V159+W82-W144,0)","v":47258933366.75},{"$f":"IF(AND(X$12>=Dropdowns!$E$1, X$12<=Dropdowns!$E$2),W159+X82-X144,0)","v":61078960944.830002},{"$f":"IF(AND(Y$12>=Dropdowns!$E$1, Y$12<=Dropdowns!$E$2),X159+Y82-Y144,0)","v":0},{"$f":"IF(AND(Z$12>=Dropdowns!$E$1, Z$12<=Dropdowns!$E$2),Y159+Z82-Z144,0)","v":0},{"$f":"IF(AND(AA$12>=Dropdowns!$E$1, AA$12<=Dropdowns!$E$2),Z159+AA82-AA144,0)","v":0},{"$f":"IF(AND(AB$12>=Dropdowns!$E$1, AB$12<=Dropdowns!$E$2),AA159+AB82-AB144,0)","v":0},{"$f":"IF(AND(AC$12>=Dropdowns!$E$1, AC$12<=Dropdowns!$E$2),AB159+AC82-AC144,0)","v":0},{"$f":"IF(AND(AD$12>=Dropdowns!$E$1, AD$12<=Dropdowns!$E$2),AC159+AD82-AD144,0)","v":0},{"$f":"IF(AND(AE$12>=Dropdowns!$E$1, AE$12<=Dropdowns!$E$2),AD159+AE82-AE144,0)","v":0},{"$f":"IF(AND(AF$12>=Dropdowns!$E$1, AF$12<=Dropdowns!$E$2),AE159+AF82-AF144,0)","v":0},{"$f":"IF(AND(AG$12>=Dropdowns!$E$1, AG$12<=Dropdowns!$E$2),AF159+AG82-AG144,0)","v":0},{"$f":"IF(AND(AH$12>=Dropdowns!$E$1, AH$12<=Dropdowns!$E$2),AG159+AH82-AH144,0)","v":0}]
[null,{"$f":"'Summary TC'!B160","v":"Allowed Cumulative Variance (= CTP X CBNL)"},{"$f":"'Summary TC'!C160","v":0},null,{"$f":"E159*E158","v":0},{"$f":"F159*F158","v":0},{"$f":"G159*G158","v":0},{"$f":"H159*H158","v":0},{"$f":"I159*I158","v":0},{"$f":"J159*J158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD159*AD158","v":0},{"$f":"AE159*AE158","v":0},{"$f":"AF159*AF158","v":0},{"$f":"AG159*AG158","v":0},{"$f":"AH159*AH158","v":0}]
[null,{"$f":"'Summary TC'!B161","v":0},{"$f":"'Summary TC'!C161","v":0}]
[null,{"$f":"'Summary TC'!B162","v":"Actual Cumulative Variance (Positive = Overspending)"},{"$f":"'Summary TC'!C162","v":0},null,{"$f":"IF(AND(E$12>=Dropdowns!$E$1, E$12<=Dropdowns!$E$2), D162-E147,0)","v":0},{"$f":"IF(AND(F$12>=Dropdowns!$E$1, F$12<=Dropdowns!$E$2), E162-F147,0)","v":0},{"$f":"IF(AND(G$12>=Dropdowns!$E$1, G$12<=Dropdowns!$E$2), F162-G147,0)","v":0},{"$f":"IF(AND(H$12>=Dropdowns!$E$1, H$12<=Dropdowns!$E$2), G162-H147,0)","v":0},{"$f":"IF(AND(I$12>=Dropdowns!$E$1, I$12<=Dropdowns!$E$2), H162-I147,0)","v":0},{"$f":"IF(AND(J$12>=Dropdowns!$E$1, J$12<=Dropdowns!$E$2), I162-J147,0)","v":0},{"$f":"IF(AND(K$12>=Dropdowns!$E$1, K$12<=Dropdowns!$E$2), J162-K147,0)","v":0},{"$f":"IF(AND(L$12>=Dropdowns!$E$1, L$12<=Dropdowns!$E$2), K162-L147,0)","v":0},{"$f":"IF(AND(M$12>=Dropdowns!$E$1, M$12<=Dropdowns!$E$2), L162-M147,0)","v":0},{"$f":"IF(AND(N$12>=Dropdowns!$E$1, N$12<=Dropdowns!$E$2), M162-N147,0)","v":0},{"$f":"IF(AND(O$12>=Dropdowns!$E$1, O$12<=Dropdowns!$E$2), N162-O147,0)","v":0},{"$f":"IF(AND(P$12>=Dropdowns!$E$1, P$12<=Dropdowns!$E$2), O162-P147,0)","v":0},{"$f":"IF(AND(Q$12>=Dropdowns!$E$1, Q$12<=Dropdowns!$E$2), P162-Q147,0)","v":0},{"$f":"IF(AND(R$12>=Dropdowns!$E$1, R$12<=Dropdowns!$E$2), Q162-R147,0)","v":0},{"$f":"IF(AND(S$12>=Dropdowns!$E$1, S$12<=Dropdowns!$E$2), R162-S147,0)","v":0},{"$f":"IF(AND(T$12>=Dropdowns!$E$1, T$12<=Dropdowns!$E$2), S162-T147,0)","v":-5787222602.1899986},{"$f":"IF(AND(U$12>=Dropdowns!$E$1, U$12<=Dropdowns!$E$2), T162-U147,0)","v":-11457613405.889997},{"$f":"IF(AND(V$12>=Dropdowns!$E$1, V$12<=Dropdowns!$E$2), U162-V147,0)","v":-16679969455.609997},{"$f":"IF(AND(W$12>=Dropdowns!$E$1, W$12<=Dropdowns!$E$2), V162-W147,0)","v":-21999747531.749996},{"$f":"IF(AND(X$12>=Dropdowns!$E$1, X$12<=Dropdowns!$E$2), W162-X147,0)","v":-27606529735.829994},{"$f":"IF(AND(Y$12>=Dropdowns!$E$1, Y$12<=Dropdowns!$E$2), X162-Y147,0)","v":0},{"$f":"IF(AND(Z$12>=Dropdowns!$E$1, Z$12<=Dropdowns!$E$2), Y162-Z147,0)","v":0},{"$f":"IF(AND(AA$12>=Dropdowns!$E$1, AA$12<=Dropdowns!$E$2), Z162-AA147,0)","v":0},{"$f":"IF(AND(AB$12>=Dropdowns!$E$1, AB$12<=Dropdowns!$E$2), AA162-AB147,0)","v":0},{"$f":"IF(AND(AC$12>=Dropdowns!$E$1, AC$12<=Dropdowns!$E$2), AB162-AC147,0)","v":0},{"$f":"IF(AND(AD$12>=Dropdowns!$E$1, AD$12<=Dropdowns!$E$2), AC162-AD147,0)","v":0},{"$f":"IF(AND(AE$12>=Dropdowns!$E$1, AE$12<=Dropdowns!$E$2), AD162-AE147,0)","v":0},{"$f":"IF(AND(AF$12>=Dropdowns!$E$1, AF$12<=Dropdowns!$E$2), AE162-AF147,0)","v":0},{"$f":"IF(AND(AG$12>=Dropdowns!$E$1, AG$12<=Dropdowns!$E$2), AF162-AG147,0)","v":0},{"$f":"IF(AND(AH$12>=Dropdowns!$E$1, AH$12<=Dropdowns!$E$2), AG162-AH147,0)","v":0}]
[null,{"$f":"'Summary TC'!B163","v":"Is a Corrective Action Plan needed?"},{"$f":"'Summary TC'!C163","v":0},null,{"$f":"IF(E162>E160,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(F162>F160,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(G162>G160,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(H162>H160,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(I162>I160,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(J162>J160,\"CAP Needed\",\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",{"$f":"IF(AD162>AD160,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(AE162>AE160,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(AF162>AF160,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(AG162>AG160,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(AH162>AH160,\"CAP Needed\",\" \")","v":" "}]
[null,{"$f":"'Summary TC'!B164","v":0}]
[null,{"$f":"'Summary TC'!B165","v":0}]
[null,{"$f":"'Summary TC'!B166","v":0}]
[null,{"$f":"'Summary TC'!B167","v":"HYPOTHETICALS TEST 1"}]
[null,{"$f":"'Summary TC'!B168","v":0}]
[null,{"$f":"'Summary TC'!B169","v":"Without-Waiver Total Expenditures"}]
[null,{"$f":"'Summary TC'!B170","v":0},{"$f":"'Summary TC'!C170","v":0},null,"DEMONSTRATION YEARS (DY)"]
[null,{"$f":"'Summary TC'!B171","v":0},{"$f":"'Summary TC'!C171","v":0},null,{"$f":"'DY Def'!B$5","v":1},{"$f":"'DY Def'!C$5","v":2},{"$f":"'DY Def'!D$5","v":3},{"$f":"'DY Def'!E$5","v":4},{"$f":"'DY Def'!F$5","v":5},{"$f":"'DY Def'!G$5","v":6},{"$f":"'DY Def'!H$5","v":7},{"$f":"'DY Def'!I$5","v":8},{"$f":"'DY Def'!J$5","v":9},{"$f":"'DY Def'!K$5","v":10},{"$f":"'DY Def'!L$5","v":11},{"$f":"'DY Def'!M$5","v":12},{"$f":"'DY Def'!N$5","v":13},{"$f":"'DY Def'!O$5","v":14},{"$f":"'DY Def'!P$5","v":15},{"$f":"'DY Def'!Q$5","v":16},{"$f":"'DY Def'!R$5","v":17},{"$f":"'DY Def'!S$5","v":18},{"$f":"'DY Def'!T$5","v":19},{"$f":"'DY Def'!U$5","v":20},{"$f":"'DY Def'!V$5","v":21},{"$f":"'DY Def'!W$5","v":22},{"$f":"'DY Def'!X$5","v":23},{"$f":"'DY Def'!Y$5","v":24},{"$f":"'DY Def'!Z$5","v":25},{"$f":"'DY Def'!AA$5","v":26},{"$f":"'DY Def'!AB$5","v":27},{"$f":"'DY Def'!AC$5","v":28},{"$f":"'DY Def'!AD$5","v":29},{"$f":"'DY Def'!AE$5","v":30},"TOTAL "]
[null,{"$f":"'Summary TC'!B172","v":"Hypothetical 1 Per Capita"},{"$f":"'Summary TC'!C172","v":0}]
[null,{"$f":"'Summary TC'!B173","v":""},{"$f":"'Summary TC'!C173","v":0},"Total",{"$f":"E174*E175","v":0},{"$f":"F174*F175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD174*AD175","v":0},{"$f":"AE174*AE175","v":0},{"$f":"AF174*AF175","v":0},{"$f":"AG174*AG175","v":0},{"$f":"AH174*AH175","v":0}]
[null,{"$f":"'Summary TC'!B174","v":""},{"$f":"'Summary TC'!C174","v":0},"PMPM",{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B173,'WOW PMPM & Agg'!D$45:D$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B173,'WOW PMPM & Agg'!E$45:E$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B173,'WOW PMPM & Agg'!F$45:F$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B173,'WOW PMPM & Agg'!G$45:G$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B173,'WOW PMPM & Agg'!H$45:H$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B173,'WOW PMPM & Agg'!I$45:I$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B173,'WOW PMPM & Agg'!J$45:J$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B173,'WOW PMPM & Agg'!K$45:K$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B173,'WOW PMPM & Agg'!L$45:L$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B173,'WOW PMPM & Agg'!M$45:M$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B173,'WOW PMPM & Agg'!N$45:N$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B173,'WOW PMPM & Agg'!O$45:O$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B173,'WOW PMPM & Agg'!P$45:P$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B173,'WOW PMPM & Agg'!Q$45:Q$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B173,'WOW PMPM & Agg'!R$45:R$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B173,'WOW PMPM & Agg'!S$45:S$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B173,'WOW PMPM & Agg'!T$45:T$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B173,'WOW PMPM & Agg'!U$45:U$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B173,'WOW PMPM & Agg'!V$45:V$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B173,'WOW PMPM & Agg'!W$45:W$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B173,'WOW PMPM & Agg'!X$45:X$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B173,'WOW PMPM & Agg'!Y$45:Y$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B173,'WOW PMPM & Agg'!Z$45:Z$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B173,'WOW PMPM & Agg'!AA$45:AA$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B173,'WOW PMPM & Agg'!AB$45:AB$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B173,'WOW PMPM & Agg'!AC$45:AC$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B173,'WOW PMPM & Agg'!AD$45:AD$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B173,'WOW PMPM & Agg'!AE$45:AE$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B173,'WOW PMPM & Agg'!AF$45:AF$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B173,'WOW PMPM & Agg'!AG$45:AG$53)","v":0}]
[null,{"$f":"'Summary TC'!B175","v":""},{"$f":"'Summary TC'!C175","v":0},"Mem-Mon",{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B173,'MemMon Total'!D$27:D$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B173,'MemMon Total'!E$27:E$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B173,'MemMon Total'!F$27:F$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B173,'MemMon Total'!G$27:G$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B173,'MemMon Total'!H$27:H$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B173,'MemMon Total'!I$27:I$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B173,'MemMon Total'!J$27:J$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B173,'MemMon Total'!K$27:K$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B173,'MemMon Total'!L$27:L$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B173,'MemMon Total'!M$27:M$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B173,'MemMon Total'!N$27:N$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B173,'MemMon Total'!O$27:O$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B173,'MemMon Total'!P$27:P$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B173,'MemMon Total'!Q$27:Q$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B173,'MemMon Total'!R$27:R$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B173,'MemMon Total'!S$27:S$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B173,'MemMon Total'!T$27:T$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B173,'MemMon Total'!U$27:U$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B173,'MemMon Total'!V$27:V$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B173,'MemMon Total'!W$27:W$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B173,'MemMon Total'!X$27:X$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B173,'MemMon Total'!Y$27:Y$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B173,'MemMon Total'!Z$27:Z$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B173,'MemMon Total'!AA$27:AA$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B173,'MemMon Total'!AB$27:AB$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B173,'MemMon Total'!AC$27:AC$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B173,'MemMon Total'!AD$27:AD$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B173,'MemMon Total'!AE$27:AE$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B173,'MemMon Total'!AF$27:AF$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B173,'MemMon Total'!AG$27:AG$30)","v":0}]
[null,{"$f":"'Summary TC'!B176","v":0},{"$f":"'Summary TC'!C176","v":0}]
[null,{"$f":"'Summary TC'!B177","v":""},{"$f":"'Summary TC'!C177","v":0},"Total",{"$f":"E178*E179","v":0},{"$f":"F178*F179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD178*AD179","v":0},{"$f":"AE178*AE179","v":0},{"$f":"AF178*AF179","v":0},{"$f":"AG178*AG179","v":0},{"$f":"AH178*AH179","v":0}]
[null,{"$f":"'Summary TC'!B178","v":0},{"$f":"'Summary TC'!C178","v":0},"PMPM",{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B177,'WOW PMPM & Agg'!D$45:D$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B177,'WOW PMPM & Agg'!E$45:E$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B177,'WOW PMPM & Agg'!F$45:F$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B177,'WOW PMPM & Agg'!G$45:G$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B177,'WOW PMPM & Agg'!H$45:H$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B177,'WOW PMPM & Agg'!I$45:I$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B177,'WOW PMPM & Agg'!J$45:J$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B177,'WOW PMPM & Agg'!K$45:K$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B177,'WOW PMPM & Agg'!L$45:L$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B177,'WOW PMPM & Agg'!M$45:M$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B177,'WOW PMPM & Agg'!N$45:N$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B177,'WOW PMPM & Agg'!O$45:O$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B177,'WOW PMPM & Agg'!P$45:P$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B177,'WOW PMPM & Agg'!Q$45:Q$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B177,'WOW PMPM & Agg'!R$45:R$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B177,'WOW PMPM & Agg'!S$45:S$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B177,'WOW PMPM & Agg'!T$45:T$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B177,'WOW PMPM & Agg'!U$45:U$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B177,'WOW PMPM & Agg'!V$45:V$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B177,'WOW PMPM & Agg'!W$45:W$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B177,'WOW PMPM & Agg'!X$45:X$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B177,'WOW PMPM & Agg'!Y$45:Y$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B177,'WOW PMPM & Agg'!Z$45:Z$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B177,'WOW PMPM & Agg'!AA$45:AA$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B177,'WOW PMPM & Agg'!AB$45:AB$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B177,'WOW PMPM & Agg'!AC$45:AC$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B177,'WOW PMPM & Agg'!AD$45:AD$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B177,'WOW PMPM & Agg'!AE$45:AE$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B177,'WOW PMPM & Agg'!AF$45:AF$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B177,'WOW PMPM & Agg'!AG$45:AG$53)","v":0}]
[null,{"$f":"'Summary TC'!B179","v":0},{"$f":"'Summary TC'!C179","v":0},"Mem-Mon",{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B177,'MemMon Total'!D$27:D$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B177,'MemMon Total'!E$27:E$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B177,'MemMon Total'!F$27:F$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B177,'MemMon Total'!G$27:G$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B177,'MemMon Total'!H$27:H$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B177,'MemMon Total'!I$27:I$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B177,'MemMon Total'!J$27:J$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B177,'MemMon Total'!K$27:K$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B177,'MemMon Total'!L$27:L$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B177,'MemMon Total'!M$27:M$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B177,'MemMon Total'!N$27:N$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B177,'MemMon Total'!O$27:O$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B177,'MemMon Total'!P$27:P$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B177,'MemMon Total'!Q$27:Q$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B177,'MemMon Total'!R$27:R$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B177,'MemMon Total'!S$27:S$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B177,'MemMon Total'!T$27:T$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B177,'MemMon Total'!U$27:U$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B177,'MemMon Total'!V$27:V$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B177,'MemMon Total'!W$27:W$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B177,'MemMon Total'!X$27:X$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B177,'MemMon Total'!Y$27:Y$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B177,'MemMon Total'!Z$27:Z$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B177,'MemMon Total'!AA$27:AA$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B177,'MemMon Total'!AB$27:AB$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B177,'MemMon Total'!AC$27:AC$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B177,'MemMon Total'!AD$27:AD$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B177,'MemMon Total'!AE$27:AE$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B177,'MemMon Total'!AF$27:AF$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B177,'MemMon Total'!AG$27:AG$30)","v":0}]
[null,{"$f":"'Summary TC'!B180","v":0},{"$f":"'Summary TC'!C180","v":0}]
[null,{"$f":"'Summary TC'!B181","v":""},{"$f":"'Summary TC'!C181","v":0},"Total",{"$f":"E182*E183","v":0},{"$f":"F182*F183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD182*AD183","v":0},{"$f":"AE182*AE183","v":0},{"$f":"AF182*AF183","v":0},{"$f":"AG182*AG183","v":0},{"$f":"AH182*AH183","v":0}]
[null,{"$f":"'Summary TC'!B182","v":0},{"$f":"'Summary TC'!C182","v":0},"PMPM",{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B181,'WOW PMPM & Agg'!D$45:D$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B181,'WOW PMPM & Agg'!E$45:E$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B181,'WOW PMPM & Agg'!F$45:F$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B181,'WOW PMPM & Agg'!G$45:G$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B181,'WOW PMPM & Agg'!H$45:H$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B181,'WOW PMPM & Agg'!I$45:I$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B181,'WOW PMPM & Agg'!J$45:J$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B181,'WOW PMPM & Agg'!K$45:K$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B181,'WOW PMPM & Agg'!L$45:L$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B181,'WOW PMPM & Agg'!M$45:M$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B181,'WOW PMPM & Agg'!N$45:N$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B181,'WOW PMPM & Agg'!O$45:O$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B181,'WOW PMPM & Agg'!P$45:P$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B181,'WOW PMPM & Agg'!Q$45:Q$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B181,'WOW PMPM & Agg'!R$45:R$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B181,'WOW PMPM & Agg'!S$45:S$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B181,'WOW PMPM & Agg'!T$45:T$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B181,'WOW PMPM & Agg'!U$45:U$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B181,'WOW PMPM & Agg'!V$45:V$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B181,'WOW PMPM & Agg'!W$45:W$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B181,'WOW PMPM & Agg'!X$45:X$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B181,'WOW PMPM & Agg'!Y$45:Y$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B181,'WOW PMPM & Agg'!Z$45:Z$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B181,'WOW PMPM & Agg'!AA$45:AA$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B181,'WOW PMPM & Agg'!AB$45:AB$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B181,'WOW PMPM & Agg'!AC$45:AC$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B181,'WOW PMPM & Agg'!AD$45:AD$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B181,'WOW PMPM & Agg'!AE$45:AE$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B181,'WOW PMPM & Agg'!AF$45:AF$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B181,'WOW PMPM & Agg'!AG$45:AG$53)","v":0}]
[null,{"$f":"'Summary TC'!B183","v":0},{"$f":"'Summary TC'!C183","v":0},"Mem-Mon",{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B181,'MemMon Total'!D$27:D$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B181,'MemMon Total'!E$27:E$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B181,'MemMon Total'!F$27:F$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B181,'MemMon Total'!G$27:G$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B181,'MemMon Total'!H$27:H$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B181,'MemMon Total'!I$27:I$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B181,'MemMon Total'!J$27:J$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B181,'MemMon Total'!K$27:K$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B181,'MemMon Total'!L$27:L$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B181,'MemMon Total'!M$27:M$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B181,'MemMon Total'!N$27:N$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B181,'MemMon Total'!O$27:O$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B181,'MemMon Total'!P$27:P$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B181,'MemMon Total'!Q$27:Q$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B181,'MemMon Total'!R$27:R$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B181,'MemMon Total'!S$27:S$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B181,'MemMon Total'!T$27:T$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B181,'MemMon Total'!U$27:U$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B181,'MemMon Total'!V$27:V$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B181,'MemMon Total'!W$27:W$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B181,'MemMon Total'!X$27:X$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B181,'MemMon Total'!Y$27:Y$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B181,'MemMon Total'!Z$27:Z$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B181,'MemMon Total'!AA$27:AA$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B181,'MemMon Total'!AB$27:AB$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B181,'MemMon Total'!AC$27:AC$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B181,'MemMon Total'!AD$27:AD$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B181,'MemMon Total'!AE$27:AE$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B181,'MemMon Total'!AF$27:AF$30)","v":0},{"$f":"SUMIF('MemMon Total'!$B$27:$B$30,SummaryTC_AP!$B181,'MemMon Total'!AG$27:AG$30)","v":0}]
[null,{"$f":"'Summary TC'!B184","v":0},{"$f":"'Summary TC'!C184","v":0}]
[null,{"$f":"'Summary TC'!B185","v":0},{"$f":"'Summary TC'!C185","v":0}]
[null,{"$f":"'Summary TC'!B186","v":"Hypothetical 1 Aggregate"},{"$f":"'Summary TC'!C186","v":0}]
[null,{"$f":"'Summary TC'!B187","v":0},{"$f":"'Summary TC'!C187","v":0}]
[null,{"$f":"'Summary TC'!B188","v":0},{"$f":"'Summary TC'!C188","v":0}]
[null,{"$f":"'Summary TC'!B189","v":""},{"$f":"'Summary TC'!C189","v":0},{"$f":"IF($C189<>0,\"Total\",\"\")","v":""},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B189,'WOW PMPM & Agg'!D$45:D$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B189,'WOW PMPM & Agg'!E$45:E$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B189,'WOW PMPM & Agg'!F$45:F$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B189,'WOW PMPM & Agg'!G$45:G$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B189,'WOW PMPM & Agg'!H$45:H$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B189,'WOW PMPM & Agg'!I$45:I$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B189,'WOW PMPM & Agg'!J$45:J$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B189,'WOW PMPM & Agg'!K$45:K$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B189,'WOW PMPM & Agg'!L$45:L$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B189,'WOW PMPM & Agg'!M$45:M$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B189,'WOW PMPM & Agg'!N$45:N$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B189,'WOW PMPM & Agg'!O$45:O$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B189,'WOW PMPM & Agg'!P$45:P$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B189,'WOW PMPM & Agg'!Q$45:Q$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B189,'WOW PMPM & Agg'!R$45:R$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B189,'WOW PMPM & Agg'!S$45:S$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B189,'WOW PMPM & Agg'!T$45:T$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B189,'WOW PMPM & Agg'!U$45:U$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B189,'WOW PMPM & Agg'!V$45:V$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B189,'WOW PMPM & Agg'!W$45:W$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B189,'WOW PMPM & Agg'!X$45:X$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B189,'WOW PMPM & Agg'!Y$45:Y$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B189,'WOW PMPM & Agg'!Z$45:Z$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B189,'WOW PMPM & Agg'!AA$45:AA$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B189,'WOW PMPM & Agg'!AB$45:AB$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B189,'WOW PMPM & Agg'!AC$45:AC$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B189,'WOW PMPM & Agg'!AD$45:AD$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B189,'WOW PMPM & Agg'!AE$45:AE$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B189,'WOW PMPM & Agg'!AF$45:AF$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B189,'WOW PMPM & Agg'!AG$45:AG$53)","v":0}]
[null,{"$f":"'Summary TC'!B190","v":""},{"$f":"'Summary TC'!C190","v":0},{"$f":"IF($C190<>0,\"Total\",\"\")","v":""},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B190,'WOW PMPM & Agg'!D$45:D$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B190,'WOW PMPM & Agg'!E$45:E$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B190,'WOW PMPM & Agg'!F$45:F$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B190,'WOW PMPM & Agg'!G$45:G$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B190,'WOW PMPM & Agg'!H$45:H$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B190,'WOW PMPM & Agg'!I$45:I$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B190,'WOW PMPM & Agg'!J$45:J$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B190,'WOW PMPM & Agg'!K$45:K$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B190,'WOW PMPM & Agg'!L$45:L$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B190,'WOW PMPM & Agg'!M$45:M$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B190,'WOW PMPM & Agg'!N$45:N$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B190,'WOW PMPM & Agg'!O$45:O$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B190,'WOW PMPM & Agg'!P$45:P$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B190,'WOW PMPM & Agg'!Q$45:Q$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B190,'WOW PMPM & Agg'!R$45:R$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B190,'WOW PMPM & Agg'!S$45:S$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B190,'WOW PMPM & Agg'!T$45:T$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B190,'WOW PMPM & Agg'!U$45:U$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B190,'WOW PMPM & Agg'!V$45:V$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B190,'WOW PMPM & Agg'!W$45:W$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B190,'WOW PMPM & Agg'!X$45:X$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B190,'WOW PMPM & Agg'!Y$45:Y$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B190,'WOW PMPM & Agg'!Z$45:Z$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B190,'WOW PMPM & Agg'!AA$45:AA$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B190,'WOW PMPM & Agg'!AB$45:AB$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B190,'WOW PMPM & Agg'!AC$45:AC$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B190,'WOW PMPM & Agg'!AD$45:AD$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B190,'WOW PMPM & Agg'!AE$45:AE$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B190,'WOW PMPM & Agg'!AF$45:AF$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B190,'WOW PMPM & Agg'!AG$45:AG$53)","v":0}]
[null,{"$f":"'Summary TC'!B191","v":""},{"$f":"'Summary TC'!C191","v":0},{"$f":"IF($C191<>0,\"Total\",\"\")","v":""},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B191,'WOW PMPM & Agg'!D$45:D$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B191,'WOW PMPM & Agg'!E$45:E$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B191,'WOW PMPM & Agg'!F$45:F$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B191,'WOW PMPM & Agg'!G$45:G$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B191,'WOW PMPM & Agg'!H$45:H$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B191,'WOW PMPM & Agg'!I$45:I$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B191,'WOW PMPM & Agg'!J$45:J$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B191,'WOW PMPM & Agg'!K$45:K$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B191,'WOW PMPM & Agg'!L$45:L$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B191,'WOW PMPM & Agg'!M$45:M$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B191,'WOW PMPM & Agg'!N$45:N$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B191,'WOW PMPM & Agg'!O$45:O$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B191,'WOW PMPM & Agg'!P$45:P$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B191,'WOW PMPM & Agg'!Q$45:Q$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B191,'WOW PMPM & Agg'!R$45:R$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B191,'WOW PMPM & Agg'!S$45:S$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B191,'WOW PMPM & Agg'!T$45:T$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B191,'WOW PMPM & Agg'!U$45:U$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B191,'WOW PMPM & Agg'!V$45:V$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B191,'WOW PMPM & Agg'!W$45:W$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B191,'WOW PMPM & Agg'!X$45:X$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B191,'WOW PMPM & Agg'!Y$45:Y$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B191,'WOW PMPM & Agg'!Z$45:Z$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B191,'WOW PMPM & Agg'!AA$45:AA$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B191,'WOW PMPM & Agg'!AB$45:AB$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B191,'WOW PMPM & Agg'!AC$45:AC$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B191,'WOW PMPM & Agg'!AD$45:AD$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B191,'WOW PMPM & Agg'!AE$45:AE$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B191,'WOW PMPM & Agg'!AF$45:AF$53)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$45:$B$53,SummaryTC_AP!$B191,'WOW PMPM & Agg'!AG$45:AG$53)","v":0}]
[null,{"$f":"'Summary TC'!B192","v":0},{"$f":"'Summary TC'!C192","v":0}]
[null,{"$f":"'Summary TC'!B193","v":"TOTAL"},null,null,{"$f":"IF(AND(E$12>=Dropdowns!$E$1, E$12<=Dropdowns!$E$2), SUMIF($D172:$D192,\"Total\",E172:E192),0)","v":0},{"$f":"IF(AND(F$12>=Dropdowns!$E$1, F$12<=Dropdowns!$E$2), SUMIF($D172:$D192,\"Total\",F172:F192),0)","v":0},{"$f":"IF(AND(G$12>=Dropdowns!$E$1, G$12<=Dropdowns!$E$2), SUMIF($D172:$D192,\"Total\",G172:G192),0)","v":0},{"$f":"IF(AND(H$12>=Dropdowns!$E$1, H$12<=Dropdowns!$E$2), SUMIF($D172:$D192,\"Total\",H172:H192),0)","v":0},{"$f":"IF(AND(I$12>=Dropdowns!$E$1, I$12<=Dropdowns!$E$2), SUMIF($D172:$D192,\"Total\",I172:I192),0)","v":0},{"$f":"IF(AND(J$12>=Dropdowns!$E$1, J$12<=Dropdowns!$E$2), SUMIF($D172:$D192,\"Total\",J172:J192),0)","v":0},{"$f":"IF(AND(K$12>=Dropdowns!$E$1, K$12<=Dropdowns!$E$2), SUMIF($D172:$D192,\"Total\",K172:K192),0)","v":0},{"$f":"IF(AND(L$12>=Dropdowns!$E$1, L$12<=Dropdowns!$E$2), SUMIF($D172:$D192,\"Total\",L172:L192),0)","v":0},{"$f":"IF(AND(M$12>=Dropdowns!$E$1, M$12<=Dropdowns!$E$2), SUMIF($D172:$D192,\"Total\",M172:M192),0)","v":0},{"$f":"IF(AND(N$12>=Dropdowns!$E$1, N$12<=Dropdowns!$E$2), SUMIF($D172:$D192,\"Total\",N172:N192),0)","v":0},{"$f":"IF(AND(O$12>=Dropdowns!$E$1, O$12<=Dropdowns!$E$2), SUMIF($D172:$D192,\"Total\",O172:O192),0)","v":0},{"$f":"IF(AND(P$12>=Dropdowns!$E$1, P$12<=Dropdowns!$E$2), SUMIF($D172:$D192,\"Total\",P172:P192),0)","v":0},{"$f":"IF(AND(Q$12>=Dropdowns!$E$1, Q$12<=Dropdowns!$E$2), SUMIF($D172:$D192,\"Total\",Q172:Q192),0)","v":0},{"$f":"IF(AND(R$12>=Dropdowns!$E$1, R$12<=Dropdowns!$E$2), SUMIF($D172:$D192,\"Total\",R172:R192),0)","v":0},{"$f":"IF(AND(S$12>=Dropdowns!$E$1, S$12<=Dropdowns!$E$2), SUMIF($D172:$D192,\"Total\",S172:S192),0)","v":0},{"$f":"IF(AND(T$12>=Dropdowns!$E$1, T$12<=Dropdowns!$E$2), SUMIF($D172:$D192,\"Total\",T172:T192),0)","v":0},{"$f":"IF(AND(U$12>=Dropdowns!$E$1, U$12<=Dropdowns!$E$2), SUMIF($D172:$D192,\"Total\",U172:U192),0)","v":0},{"$f":"IF(AND(V$12>=Dropdowns!$E$1, V$12<=Dropdowns!$E$2), SUMIF($D172:$D192,\"Total\",V172:V192),0)","v":0},{"$f":"IF(AND(W$12>=Dropdowns!$E$1, W$12<=Dropdowns!$E$2), SUMIF($D172:$D192,\"Total\",W172:W192),0)","v":0},{"$f":"IF(AND(X$12>=Dropdowns!$E$1, X$12<=Dropdowns!$E$2), SUMIF($D172:$D192,\"Total\",X172:X192),0)","v":0},{"$f":"IF(AND(Y$12>=Dropdowns!$E$1, Y$12<=Dropdowns!$E$2), SUMIF($D172:$D192,\"Total\",Y172:Y192),0)","v":0},{"$f":"IF(AND(Z$12>=Dropdowns!$E$1, Z$12<=Dropdowns!$E$2), SUMIF($D172:$D192,\"Total\",Z172:Z192),0)","v":0},{"$f":"IF(AND(AA$12>=Dropdowns!$E$1, AA$12<=Dropdowns!$E$2), SUMIF($D172:$D192,\"Total\",AA172:AA192),0)","v":0},{"$f":"IF(AND(AB$12>=Dropdowns!$E$1, AB$12<=Dropdowns!$E$2), SUMIF($D172:$D192,\"Total\",AB172:AB192),0)","v":0},{"$f":"IF(AND(AC$12>=Dropdowns!$E$1, AC$12<=Dropdowns!$E$2), SUMIF($D172:$D192,\"Total\",AC172:AC192),0)","v":0},{"$f":"IF(AND(AD$12>=Dropdowns!$E$1, AD$12<=Dropdowns!$E$2), SUMIF($D172:$D192,\"Total\",AD172:AD192),0)","v":0},{"$f":"IF(AND(AE$12>=Dropdowns!$E$1, AE$12<=Dropdowns!$E$2), SUMIF($D172:$D192,\"Total\",AE172:AE192),0)","v":0},{"$f":"IF(AND(AF$12>=Dropdowns!$E$1, AF$12<=Dropdowns!$E$2), SUMIF($D172:$D192,\"Total\",AF172:AF192),0)","v":0},{"$f":"IF(AND(AG$12>=Dropdowns!$E$1, AG$12<=Dropdowns!$E$2), SUMIF($D172:$D192,\"Total\",AG172:AG192),0)","v":0},{"$f":"IF(AND(AH$12>=Dropdowns!$E$1, AH$12<=Dropdowns!$E$2), SUMIF($D172:$D192,\"Total\",AH172:AH192),0)","v":0},{"$f":"SUM(E193:AH193)","v":0}]
[null,{"$f":"'Summary TC'!B194","v":0}]
[null,{"$f":"'Summary TC'!B195","v":"With-Waiver Total Expenditures"}]
[null,{"$f":"'Summary TC'!B196","v":0},{"$f":"'Summary TC'!C196","v":0},null,"DEMONSTRATION YEARS (DY)"]
[null,{"$f":"'Summary TC'!B197","v":0},{"$f":"'Summary TC'!C197","v":0},null,{"$f":"'DY Def'!B$5","v":1},{"$f":"'DY Def'!C$5","v":2},{"$f":"'DY Def'!D$5","v":3},{"$f":"'DY Def'!E$5","v":4},{"$f":"'DY Def'!F$5","v":5},{"$f":"'DY Def'!G$5","v":6},{"$f":"'DY Def'!H$5","v":7},{"$f":"'DY Def'!I$5","v":8},{"$f":"'DY Def'!J$5","v":9},{"$f":"'DY Def'!K$5","v":10},{"$f":"'DY Def'!L$5","v":11},{"$f":"'DY Def'!M$5","v":12},{"$f":"'DY Def'!N$5","v":13},{"$f":"'DY Def'!O$5","v":14},{"$f":"'DY Def'!P$5","v":15},{"$f":"'DY Def'!Q$5","v":16},{"$f":"'DY Def'!R$5","v":17},{"$f":"'DY Def'!S$5","v":18},{"$f":"'DY Def'!T$5","v":19},{"$f":"'DY Def'!U$5","v":20},{"$f":"'DY Def'!V$5","v":21},{"$f":"'DY Def'!W$5","v":22},{"$f":"'DY Def'!X$5","v":23},{"$f":"'DY Def'!Y$5","v":24},{"$f":"'DY Def'!Z$5","v":25},{"$f":"'DY Def'!AA$5","v":26},{"$f":"'DY Def'!AB$5","v":27},{"$f":"'DY Def'!AC$5","v":28},{"$f":"'DY Def'!AD$5","v":29},{"$f":"'DY Def'!AE$5","v":30},"TOTAL "]
[null,{"$f":"'Summary TC'!B198","v":"Hypothetical 1 Per Capita"},{"$f":"'Summary TC'!C198","v":0}]
[null,{"$f":"'Summary TC'!B199","v":""},{"$f":"'Summary TC'!C199","v":0},null,{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B199,'WW Spending Total'!D$10:D$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B199,'WW Spending Total'!E$10:E$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B199,'WW Spending Total'!F$10:F$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B199,'WW Spending Total'!G$10:G$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B199,'WW Spending Total'!H$10:H$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B199,'WW Spending Total'!I$10:I$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B199,'WW Spending Total'!J$10:J$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B199,'WW Spending Total'!K$10:K$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B199,'WW Spending Total'!L$10:L$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B199,'WW Spending Total'!M$10:M$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B199,'WW Spending Total'!N$10:N$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B199,'WW Spending Total'!O$10:O$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B199,'WW Spending Total'!P$10:P$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B199,'WW Spending Total'!Q$10:Q$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B199,'WW Spending Total'!R$10:R$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B199,'WW Spending Total'!S$10:S$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B199,'WW Spending Total'!T$10:T$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B199,'WW Spending Total'!U$10:U$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B199,'WW Spending Total'!V$10:V$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B199,'WW Spending Total'!W$10:W$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B199,'WW Spending Total'!X$10:X$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B199,'WW Spending Total'!Y$10:Y$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B199,'WW Spending Total'!Z$10:Z$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B199,'WW Spending Total'!AA$10:AA$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B199,'WW Spending Total'!AB$10:AB$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B199,'WW Spending Total'!AC$10:AC$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B199,'WW Spending Total'!AD$10:AD$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B199,'WW Spending Total'!AE$10:AE$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B199,'WW Spending Total'!AF$10:AF$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B199,'WW Spending Total'!AG$10:AG$49)","v":0}]
[null,{"$f":"'Summary TC'!B200","v":""},{"$f":"'Summary TC'!C200","v":0},null,{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B200,'WW Spending Total'!D$10:D$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B200,'WW Spending Total'!E$10:E$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B200,'WW Spending Total'!F$10:F$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B200,'WW Spending Total'!G$10:G$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B200,'WW Spending Total'!H$10:H$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B200,'WW Spending Total'!I$10:I$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B200,'WW Spending Total'!J$10:J$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B200,'WW Spending Total'!K$10:K$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B200,'WW Spending Total'!L$10:L$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B200,'WW Spending Total'!M$10:M$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B200,'WW Spending Total'!N$10:N$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B200,'WW Spending Total'!O$10:O$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B200,'WW Spending Total'!P$10:P$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B200,'WW Spending Total'!Q$10:Q$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B200,'WW Spending Total'!R$10:R$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B200,'WW Spending Total'!S$10:S$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B200,'WW Spending Total'!T$10:T$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B200,'WW Spending Total'!U$10:U$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B200,'WW Spending Total'!V$10:V$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B200,'WW Spending Total'!W$10:W$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B200,'WW Spending Total'!X$10:X$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B200,'WW Spending Total'!Y$10:Y$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B200,'WW Spending Total'!Z$10:Z$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B200,'WW Spending Total'!AA$10:AA$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B200,'WW Spending Total'!AB$10:AB$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B200,'WW Spending Total'!AC$10:AC$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B200,'WW Spending Total'!AD$10:AD$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B200,'WW Spending Total'!AE$10:AE$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B200,'WW Spending Total'!AF$10:AF$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B200,'WW Spending Total'!AG$10:AG$49)","v":0}]
[null,{"$f":"'Summary TC'!B201","v":""},{"$f":"'Summary TC'!C201","v":0},null,{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B201,'WW Spending Total'!D$10:D$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B201,'WW Spending Total'!E$10:E$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B201,'WW Spending Total'!F$10:F$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B201,'WW Spending Total'!G$10:G$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B201,'WW Spending Total'!H$10:H$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B201,'WW Spending Total'!I$10:I$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B201,'WW Spending Total'!J$10:J$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B201,'WW Spending Total'!K$10:K$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B201,'WW Spending Total'!L$10:L$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B201,'WW Spending Total'!M$10:M$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B201,'WW Spending Total'!N$10:N$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B201,'WW Spending Total'!O$10:O$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B201,'WW Spending Total'!P$10:P$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B201,'WW Spending Total'!Q$10:Q$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B201,'WW Spending Total'!R$10:R$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B201,'WW Spending Total'!S$10:S$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B201,'WW Spending Total'!T$10:T$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B201,'WW Spending Total'!U$10:U$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B201,'WW Spending Total'!V$10:V$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B201,'WW Spending Total'!W$10:W$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B201,'WW Spending Total'!X$10:X$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B201,'WW Spending Total'!Y$10:Y$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B201,'WW Spending Total'!Z$10:Z$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B201,'WW Spending Total'!AA$10:AA$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B201,'WW Spending Total'!AB$10:AB$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B201,'WW Spending Total'!AC$10:AC$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B201,'WW Spending Total'!AD$10:AD$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B201,'WW Spending Total'!AE$10:AE$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B201,'WW Spending Total'!AF$10:AF$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B201,'WW Spending Total'!AG$10:AG$49)","v":0}]
[null,{"$f":"'Summary TC'!B202","v":0},{"$f":"'Summary TC'!C202","v":0}]
[null,{"$f":"'Summary TC'!B203","v":"Hypothetical 1 Aggregate"},{"$f":"'Summary TC'!C203","v":0}]
[null,{"$f":"'Summary TC'!B204","v":""},{"$f":"'Summary TC'!C204","v":0},null,{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B204,'WW Spending Total'!D$10:D$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B204,'WW Spending Total'!E$10:E$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B204,'WW Spending Total'!F$10:F$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B204,'WW Spending Total'!G$10:G$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B204,'WW Spending Total'!H$10:H$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B204,'WW Spending Total'!I$10:I$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B204,'WW Spending Total'!J$10:J$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B204,'WW Spending Total'!K$10:K$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B204,'WW Spending Total'!L$10:L$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B204,'WW Spending Total'!M$10:M$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B204,'WW Spending Total'!N$10:N$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B204,'WW Spending Total'!O$10:O$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B204,'WW Spending Total'!P$10:P$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B204,'WW Spending Total'!Q$10:Q$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B204,'WW Spending Total'!R$10:R$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B204,'WW Spending Total'!S$10:S$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B204,'WW Spending Total'!T$10:T$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B204,'WW Spending Total'!U$10:U$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B204,'WW Spending Total'!V$10:V$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B204,'WW Spending Total'!W$10:W$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B204,'WW Spending Total'!X$10:X$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B204,'WW Spending Total'!Y$10:Y$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B204,'WW Spending Total'!Z$10:Z$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B204,'WW Spending Total'!AA$10:AA$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B204,'WW Spending Total'!AB$10:AB$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B204,'WW Spending Total'!AC$10:AC$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B204,'WW Spending Total'!AD$10:AD$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B204,'WW Spending Total'!AE$10:AE$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B204,'WW Spending Total'!AF$10:AF$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B204,'WW Spending Total'!AG$10:AG$49)","v":0}]
[null,{"$f":"'Summary TC'!B205","v":""},{"$f":"'Summary TC'!C205","v":0},null,{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B205,'WW Spending Total'!D$10:D$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B205,'WW Spending Total'!E$10:E$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B205,'WW Spending Total'!F$10:F$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B205,'WW Spending Total'!G$10:G$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B205,'WW Spending Total'!H$10:H$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B205,'WW Spending Total'!I$10:I$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B205,'WW Spending Total'!J$10:J$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B205,'WW Spending Total'!K$10:K$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B205,'WW Spending Total'!L$10:L$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B205,'WW Spending Total'!M$10:M$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B205,'WW Spending Total'!N$10:N$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B205,'WW Spending Total'!O$10:O$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B205,'WW Spending Total'!P$10:P$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B205,'WW Spending Total'!Q$10:Q$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B205,'WW Spending Total'!R$10:R$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B205,'WW Spending Total'!S$10:S$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B205,'WW Spending Total'!T$10:T$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B205,'WW Spending Total'!U$10:U$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B205,'WW Spending Total'!V$10:V$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B205,'WW Spending Total'!W$10:W$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B205,'WW Spending Total'!X$10:X$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B205,'WW Spending Total'!Y$10:Y$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B205,'WW Spending Total'!Z$10:Z$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B205,'WW Spending Total'!AA$10:AA$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B205,'WW Spending Total'!AB$10:AB$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B205,'WW Spending Total'!AC$10:AC$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B205,'WW Spending Total'!AD$10:AD$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B205,'WW Spending Total'!AE$10:AE$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B205,'WW Spending Total'!AF$10:AF$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B205,'WW Spending Total'!AG$10:AG$49)","v":0}]
[null,{"$f":"'Summary TC'!B206","v":""},{"$f":"'Summary TC'!C206","v":0},null,{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B206,'WW Spending Total'!D$10:D$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B206,'WW Spending Total'!E$10:E$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B206,'WW Spending Total'!F$10:F$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B206,'WW Spending Total'!G$10:G$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B206,'WW Spending Total'!H$10:H$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B206,'WW Spending Total'!I$10:I$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B206,'WW Spending Total'!J$10:J$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B206,'WW Spending Total'!K$10:K$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B206,'WW Spending Total'!L$10:L$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B206,'WW Spending Total'!M$10:M$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B206,'WW Spending Total'!N$10:N$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B206,'WW Spending Total'!O$10:O$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B206,'WW Spending Total'!P$10:P$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B206,'WW Spending Total'!Q$10:Q$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B206,'WW Spending Total'!R$10:R$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B206,'WW Spending Total'!S$10:S$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B206,'WW Spending Total'!T$10:T$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B206,'WW Spending Total'!U$10:U$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B206,'WW Spending Total'!V$10:V$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B206,'WW Spending Total'!W$10:W$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B206,'WW Spending Total'!X$10:X$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B206,'WW Spending Total'!Y$10:Y$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B206,'WW Spending Total'!Z$10:Z$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B206,'WW Spending Total'!AA$10:AA$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B206,'WW Spending Total'!AB$10:AB$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B206,'WW Spending Total'!AC$10:AC$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B206,'WW Spending Total'!AD$10:AD$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B206,'WW Spending Total'!AE$10:AE$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B206,'WW Spending Total'!AF$10:AF$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B206,'WW Spending Total'!AG$10:AG$49)","v":0}]
[null,{"$f":"'Summary TC'!B207","v":0},{"$f":"'Summary TC'!C207","v":0},null,{"$f":"IF($B$7=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Actual'!D$36:D$39),0)+IF($B$7=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Total'!D$36:D$39),0)","v":0},{"$f":"IF($B$7=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Actual'!E$36:E$39),0)+IF($B$7=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Total'!E$36:E$39),0)","v":0},{"$f":"IF($B$7=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Actual'!F$36:F$39),0)+IF($B$7=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Total'!F$36:F$39),0)","v":0},{"$f":"IF($B$7=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Actual'!G$36:G$39),0)+IF($B$7=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Total'!G$36:G$39),0)","v":0},{"$f":"IF($B$7=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Actual'!H$36:H$39),0)+IF($B$7=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Total'!H$36:H$39),0)","v":0},{"$f":"IF($B$7=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Actual'!I$36:I$39),0)+IF($B$7=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Total'!I$36:I$39),0)","v":0},{"$f":"IF($B$7=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Actual'!J$36:J$39),0)+IF($B$7=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Total'!J$36:J$39),0)","v":0},{"$f":"IF($B$7=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Actual'!K$36:K$39),0)+IF($B$7=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Total'!K$36:K$39),0)","v":0},{"$f":"IF($B$7=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Actual'!L$36:L$39),0)+IF($B$7=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Total'!L$36:L$39),0)","v":0},{"$f":"IF($B$7=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Actual'!M$36:M$39),0)+IF($B$7=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Total'!M$36:M$39),0)","v":0},{"$f":"IF($B$7=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Actual'!N$36:N$39),0)+IF($B$7=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Total'!N$36:N$39),0)","v":0},{"$f":"IF($B$7=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Actual'!O$36:O$39),0)+IF($B$7=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Total'!O$36:O$39),0)","v":0},{"$f":"IF($B$7=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Actual'!P$36:P$39),0)+IF($B$7=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Total'!P$36:P$39),0)","v":0},{"$f":"IF($B$7=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Actual'!Q$36:Q$39),0)+IF($B$7=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Total'!Q$36:Q$39),0)","v":0},{"$f":"IF($B$7=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Actual'!R$36:R$39),0)+IF($B$7=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Total'!R$36:R$39),0)","v":0},{"$f":"IF($B$7=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Actual'!S$36:S$39),0)+IF($B$7=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Total'!S$36:S$39),0)","v":0},{"$f":"IF($B$7=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Actual'!T$36:T$39),0)+IF($B$7=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Total'!T$36:T$39),0)","v":0},{"$f":"IF($B$7=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Actual'!U$36:U$39),0)+IF($B$7=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Total'!U$36:U$39),0)","v":0},{"$f":"IF($B$7=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Actual'!V$36:V$39),0)+IF($B$7=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Total'!V$36:V$39),0)","v":0},{"$f":"IF($B$7=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Actual'!W$36:W$39),0)+IF($B$7=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Total'!W$36:W$39),0)","v":0},{"$f":"IF($B$7=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Actual'!X$36:X$39),0)+IF($B$7=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Total'!X$36:X$39),0)","v":0},{"$f":"IF($B$7=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Actual'!Y$36:Y$39),0)+IF($B$7=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Total'!Y$36:Y$39),0)","v":0},{"$f":"IF($B$7=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Actual'!Z$36:Z$39),0)+IF($B$7=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Total'!Z$36:Z$39),0)","v":0},{"$f":"IF($B$7=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Actual'!AA$36:AA$39),0)+IF($B$7=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Total'!AA$36:AA$39),0)","v":0},{"$f":"IF($B$7=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Actual'!AB$36:AB$39),0)+IF($B$7=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Total'!AB$36:AB$39),0)","v":0},{"$f":"IF($B$7=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Actual'!AC$36:AC$39),0)+IF($B$7=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Total'!AC$36:AC$39),0)","v":0},{"$f":"IF($B$7=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Actual'!AD$36:AD$39),0)+IF($B$7=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Total'!AD$36:AD$39),0)","v":0},{"$f":"IF($B$7=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Actual'!AE$36:AE$39),0)+IF($B$7=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Total'!AE$36:AE$39),0)","v":0},{"$f":"IF($B$7=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Actual'!AF$36:AF$39),0)+IF($B$7=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Total'!AF$36:AF$39),0)","v":0},{"$f":"IF($B$7=\"Actuals only\",SUMIF('WW Spending Actual'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Actual'!AG$36:AG$39),0)+IF($B$7=\"Actuals + Projected\",SUMIF('WW Spending Total'!$B$36:$B$39,SummaryTC_AP!$B207,'WW Spending Total'!AG$36:AG$39),0)","v":0}]
[null,{"$f":"'Summary TC'!B208","v":"TOTAL"},null,null,{"$f":"IF(AND(E$12>=Dropdowns!$E$1, E$12<=Dropdowns!$E$2), SUM(E199:E207),0)","v":0},{"$f":"IF(AND(F$12>=Dropdowns!$E$1, F$12<=Dropdowns!$E$2), SUM(F199:F207),0)","v":0},{"$f":"IF(AND(G$12>=Dropdowns!$E$1, G$12<=Dropdowns!$E$2), SUM(G199:G207),0)","v":0},{"$f":"IF(AND(H$12>=Dropdowns!$E$1, H$12<=Dropdowns!$E$2), SUM(H199:H207),0)","v":0},{"$f":"IF(AND(I$12>=Dropdowns!$E$1, I$12<=Dropdowns!$E$2), SUM(I199:I207),0)","v":0},{"$f":"IF(AND(J$12>=Dropdowns!$E$1, J$12<=Dropdowns!$E$2), SUM(J199:J207),0)","v":0},{"$f":"IF(AND(K$12>=Dropdowns!$E$1, K$12<=Dropdowns!$E$2), SUM(K199:K207),0)","v":0},{"$f":"IF(AND(L$12>=Dropdowns!$E$1, L$12<=Dropdowns!$E$2), SUM(L199:L207),0)","v":0},{"$f":"IF(AND(M$12>=Dropdowns!$E$1, M$12<=Dropdowns!$E$2), SUM(M199:M207),0)","v":0},{"$f":"IF(AND(N$12>=Dropdowns!$E$1, N$12<=Dropdowns!$E$2), SUM(N199:N207),0)","v":0},{"$f":"IF(AND(O$12>=Dropdowns!$E$1, O$12<=Dropdowns!$E$2), SUM(O199:O207),0)","v":0},{"$f":"IF(AND(P$12>=Dropdowns!$E$1, P$12<=Dropdowns!$E$2), SUM(P199:P207),0)","v":0},{"$f":"IF(AND(Q$12>=Dropdowns!$E$1, Q$12<=Dropdowns!$E$2), SUM(Q199:Q207),0)","v":0},{"$f":"IF(AND(R$12>=Dropdowns!$E$1, R$12<=Dropdowns!$E$2), SUM(R199:R207),0)","v":0},{"$f":"IF(AND(S$12>=Dropdowns!$E$1, S$12<=Dropdowns!$E$2), SUM(S199:S207),0)","v":0},{"$f":"IF(AND(T$12>=Dropdowns!$E$1, T$12<=Dropdowns!$E$2), SUM(T199:T207),0)","v":0},{"$f":"IF(AND(U$12>=Dropdowns!$E$1, U$12<=Dropdowns!$E$2), SUM(U199:U207),0)","v":0},{"$f":"IF(AND(V$12>=Dropdowns!$E$1, V$12<=Dropdowns!$E$2), SUM(V199:V207),0)","v":0},{"$f":"IF(AND(W$12>=Dropdowns!$E$1, W$12<=Dropdowns!$E$2), SUM(W199:W207),0)","v":0},{"$f":"IF(AND(X$12>=Dropdowns!$E$1, X$12<=Dropdowns!$E$2), SUM(X199:X207),0)","v":0},{"$f":"IF(AND(Y$12>=Dropdowns!$E$1, Y$12<=Dropdowns!$E$2), SUM(Y199:Y207),0)","v":0},{"$f":"IF(AND(Z$12>=Dropdowns!$E$1, Z$12<=Dropdowns!$E$2), SUM(Z199:Z207),0)","v":0},{"$f":"IF(AND(AA$12>=Dropdowns!$E$1, AA$12<=Dropdowns!$E$2), SUM(AA199:AA207),0)","v":0},{"$f":"IF(AND(AB$12>=Dropdowns!$E$1, AB$12<=Dropdowns!$E$2), SUM(AB199:AB207),0)","v":0},{"$f":"IF(AND(AC$12>=Dropdowns!$E$1, AC$12<=Dropdowns!$E$2), SUM(AC199:AC207),0)","v":0},{"$f":"IF(AND(AD$12>=Dropdowns!$E$1, AD$12<=Dropdowns!$E$2), SUM(AD199:AD207),0)","v":0},{"$f":"IF(AND(AE$12>=Dropdowns!$E$1, AE$12<=Dropdowns!$E$2), SUM(AE199:AE207),0)","v":0},{"$f":"IF(AND(AF$12>=Dropdowns!$E$1, AF$12<=Dropdowns!$E$2), SUM(AF199:AF207),0)","v":0},{"$f":"IF(AND(AG$12>=Dropdowns!$E$1, AG$12<=Dropdowns!$E$2), SUM(AG199:AG207),0)","v":0},{"$f":"IF(AND(AH$12>=Dropdowns!$E$1, AH$12<=Dropdowns!$E$2), SUM(AH199:AH207),0)","v":0},{"$f":"SUM(E208:AH208)","v":0}]
[null,{"$f":"'Summary TC'!B209","v":0}]
[null,{"$f":"'Summary TC'!B210","v":"HYPOTHETICALS VARIANCE 1"},null,null,{"$f":"E193-E208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD193-AD208","v":0},{"$f":"AE193-AE208","v":0},{"$f":"AF193-AF208","v":0},{"$f":"AG193-AG208","v":0},{"$f":"AH193-AH208","v":0},{"$f":"IF('MEG Def'!$J$45=\"Yes\",SUM(E210:AH210),\"Excluded\")","v":"Excluded"}]
[null,{"$f":"'Summary TC'!B211","v":0}]
[null,{"$f":"'Summary TC'!B212","v":"HYPOTHETICALS TEST 1 Cumulative Target Limit"}]
[null,{"$f":"'Summary TC'!B213","v":0},null,null,"DEMONSTRATION YEARS (DY)"]
[null,{"$f":"'Summary TC'!B214","v":0},null,null,{"$f":"'DY Def'!B$5","v":1},{"$f":"'DY Def'!C$5","v":2},{"$f":"'DY Def'!D$5","v":3},{"$f":"'DY Def'!E$5","v":4},{"$f":"'DY Def'!F$5","v":5},{"$f":"'DY Def'!G$5","v":6},{"$f":"'DY Def'!H$5","v":7},{"$f":"'DY Def'!I$5","v":8},{"$f":"'DY Def'!J$5","v":9},{"$f":"'DY Def'!K$5","v":10},{"$f":"'DY Def'!L$5","v":11},{"$f":"'DY Def'!M$5","v":12},{"$f":"'DY Def'!N$5","v":13},{"$f":"'DY Def'!O$5","v":14},{"$f":"'DY Def'!P$5","v":15},{"$f":"'DY Def'!Q$5","v":16},{"$f":"'DY Def'!R$5","v":17},{"$f":"'DY Def'!S$5","v":18},{"$f":"'DY Def'!T$5","v":19},{"$f":"'DY Def'!U$5","v":20},{"$f":"'DY Def'!V$5","v":21},{"$f":"'DY Def'!W$5","v":22},{"$f":"'DY Def'!X$5","v":23},{"$f":"'DY Def'!Y$5","v":24},{"$f":"'DY Def'!Z$5","v":25},{"$f":"'DY Def'!AA$5","v":26},{"$f":"'DY Def'!AB$5","v":27},{"$f":"'DY Def'!AC$5","v":28},{"$f":"'DY Def'!AD$5","v":29},{"$f":"'DY Def'!AE$5","v":30}]
[null,{"$f":"'Summary TC'!B215","v":0}]
[null,{"$f":"'Summary TC'!B216","v":"Cumulative Target Percentage (CTP)"},null,null,{"$f":"'Summary TC'!E216","v":0},{"$f":"'Summary TC'!F216","v":0},{"$f":"'Summary TC'!G216","v":0},{"$f":"'Summary TC'!H216","v":0},{"$f":"'Summary TC'!I216","v":0},{"$f":"'Summary TC'!J216","v":0},{"$f":"'Summary TC'!K216","v":0},{"$f":"'Summary TC'!L216","v":0},{"$f":"'Summary TC'!M216","v":0},{"$f":"'Summary TC'!N216","v":0},{"$f":"'Summary TC'!O216","v":0},{"$f":"'Summary TC'!P216","v":0},{"$f":"'Summary TC'!Q216","v":0},{"$f":"'Summary TC'!R216","v":0},{"$f":"'Summary TC'!S216","v":0},{"$f":"'Summary TC'!T216","v":0},{"$f":"'Summary TC'!U216","v":0},{"$f":"'Summary TC'!V216","v":0},{"$f":"'Summary TC'!W216","v":0},{"$f":"'Summary TC'!X216","v":0},{"$f":"'Summary TC'!Y216","v":0},{"$f":"'Summary TC'!Z216","v":0},{"$f":"'Summary TC'!AA216","v":0},{"$f":"'Summary TC'!AB216","v":0},{"$f":"'Summary TC'!AC216","v":0},{"$f":"'Summary TC'!AD216","v":0},{"$f":"'Summary TC'!AE216","v":0},{"$f":"'Summary TC'!AF216","v":0},{"$f":"'Summary TC'!AG216","v":0},{"$f":"'Summary TC'!AH216","v":0}]
[null,{"$f":"'Summary TC'!B217","v":"Cumulative Budget Neutrality Limit (CBNL)"},null,null,{"$f":"IF(AND(E$12>=Dropdowns!$E$1, E$12<=Dropdowns!$E$2), D217+E193,0)","v":0},{"$f":"IF(AND(F$12>=Dropdowns!$E$1, F$12<=Dropdowns!$E$2), E217+F193,0)","v":0},{"$f":"IF(AND(G$12>=Dropdowns!$E$1, G$12<=Dropdowns!$E$2), F217+G193,0)","v":0},{"$f":"IF(AND(H$12>=Dropdowns!$E$1, H$12<=Dropdowns!$E$2), G217+H193,0)","v":0},{"$f":"IF(AND(I$12>=Dropdowns!$E$1, I$12<=Dropdowns!$E$2), H217+I193,0)","v":0},{"$f":"IF(AND(J$12>=Dropdowns!$E$1, J$12<=Dropdowns!$E$2), I217+J193,0)","v":0},{"$f":"IF(AND(K$12>=Dropdowns!$E$1, K$12<=Dropdowns!$E$2), J217+K193,0)","v":0},{"$f":"IF(AND(L$12>=Dropdowns!$E$1, L$12<=Dropdowns!$E$2), K217+L193,0)","v":0},{"$f":"IF(AND(M$12>=Dropdowns!$E$1, M$12<=Dropdowns!$E$2), L217+M193,0)","v":0},{"$f":"IF(AND(N$12>=Dropdowns!$E$1, N$12<=Dropdowns!$E$2), M217+N193,0)","v":0},{"$f":"IF(AND(O$12>=Dropdowns!$E$1, O$12<=Dropdowns!$E$2), N217+O193,0)","v":0},{"$f":"IF(AND(P$12>=Dropdowns!$E$1, P$12<=Dropdowns!$E$2), O217+P193,0)","v":0},{"$f":"IF(AND(Q$12>=Dropdowns!$E$1, Q$12<=Dropdowns!$E$2), P217+Q193,0)","v":0},{"$f":"IF(AND(R$12>=Dropdowns!$E$1, R$12<=Dropdowns!$E$2), Q217+R193,0)","v":0},{"$f":"IF(AND(S$12>=Dropdowns!$E$1, S$12<=Dropdowns!$E$2), R217+S193,0)","v":0},{"$f":"IF(AND(T$12>=Dropdowns!$E$1, T$12<=Dropdowns!$E$2), S217+T193,0)","v":0},{"$f":"IF(AND(U$12>=Dropdowns!$E$1, U$12<=Dropdowns!$E$2), T217+U193,0)","v":0},{"$f":"IF(AND(V$12>=Dropdowns!$E$1, V$12<=Dropdowns!$E$2), U217+V193,0)","v":0},{"$f":"IF(AND(W$12>=Dropdowns!$E$1, W$12<=Dropdowns!$E$2), V217+W193,0)","v":0},{"$f":"IF(AND(X$12>=Dropdowns!$E$1, X$12<=Dropdowns!$E$2), W217+X193,0)","v":0},{"$f":"IF(AND(Y$12>=Dropdowns!$E$1, Y$12<=Dropdowns!$E$2), X217+Y193,0)","v":0},{"$f":"IF(AND(Z$12>=Dropdowns!$E$1, Z$12<=Dropdowns!$E$2), Y217+Z193,0)","v":0},{"$f":"IF(AND(AA$12>=Dropdowns!$E$1, AA$12<=Dropdowns!$E$2), Z217+AA193,0)","v":0},{"$f":"IF(AND(AB$12>=Dropdowns!$E$1, AB$12<=Dropdowns!$E$2), AA217+AB193,0)","v":0},{"$f":"IF(AND(AC$12>=Dropdowns!$E$1, AC$12<=Dropdowns!$E$2), AB217+AC193,0)","v":0},{"$f":"IF(AND(AD$12>=Dropdowns!$E$1, AD$12<=Dropdowns!$E$2), AC217+AD193,0)","v":0},{"$f":"IF(AND(AE$12>=Dropdowns!$E$1, AE$12<=Dropdowns!$E$2), AD217+AE193,0)","v":0},{"$f":"IF(AND(AF$12>=Dropdowns!$E$1, AF$12<=Dropdowns!$E$2), AE217+AF193,0)","v":0},{"$f":"IF(AND(AG$12>=Dropdowns!$E$1, AG$12<=Dropdowns!$E$2), AF217+AG193,0)","v":0},{"$f":"IF(AND(AH$12>=Dropdowns!$E$1, AH$12<=Dropdowns!$E$2), AG217+AH193,0)","v":0}]
[null,{"$f":"'Summary TC'!B218","v":"Allowed Cumulative Variance (= CTP X CBNL)"},null,null,{"$f":"E217*E216","v":0},{"$f":"F217*F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD217*AD216","v":0},{"$f":"AE217*AE216","v":0},{"$f":"AF217*AF216","v":0},{"$f":"AG217*AG216","v":0},{"$f":"AH217*AH216","v":0}]
[null,{"$f":"'Summary TC'!B219","v":0}]
[null,{"$f":"'Summary TC'!B220","v":"Actual Cumulative Variance (Positive = Overspending)"},null,null,{"$f":"IF(AND(E$12>=Dropdowns!$E$1, E$12<=Dropdowns!$E$2), D220-E210,0)","v":0},{"$f":"IF(AND(F$12>=Dropdowns!$E$1, F$12<=Dropdowns!$E$2), E220-F210,0)","v":0},{"$f":"IF(AND(G$12>=Dropdowns!$E$1, G$12<=Dropdowns!$E$2), F220-G210,0)","v":0},{"$f":"IF(AND(H$12>=Dropdowns!$E$1, H$12<=Dropdowns!$E$2), G220-H210,0)","v":0},{"$f":"IF(AND(I$12>=Dropdowns!$E$1, I$12<=Dropdowns!$E$2), H220-I210,0)","v":0},{"$f":"IF(AND(J$12>=Dropdowns!$E$1, J$12<=Dropdowns!$E$2), I220-J210,0)","v":0},{"$f":"IF(AND(K$12>=Dropdowns!$E$1, K$12<=Dropdowns!$E$2), J220-K210,0)","v":0},{"$f":"IF(AND(L$12>=Dropdowns!$E$1, L$12<=Dropdowns!$E$2), K220-L210,0)","v":0},{"$f":"IF(AND(M$12>=Dropdowns!$E$1, M$12<=Dropdowns!$E$2), L220-M210,0)","v":0},{"$f":"IF(AND(N$12>=Dropdowns!$E$1, N$12<=Dropdowns!$E$2), M220-N210,0)","v":0},{"$f":"IF(AND(O$12>=Dropdowns!$E$1, O$12<=Dropdowns!$E$2), N220-O210,0)","v":0},{"$f":"IF(AND(P$12>=Dropdowns!$E$1, P$12<=Dropdowns!$E$2), O220-P210,0)","v":0},{"$f":"IF(AND(Q$12>=Dropdowns!$E$1, Q$12<=Dropdowns!$E$2), P220-Q210,0)","v":0},{"$f":"IF(AND(R$12>=Dropdowns!$E$1, R$12<=Dropdowns!$E$2), Q220-R210,0)","v":0},{"$f":"IF(AND(S$12>=Dropdowns!$E$1, S$12<=Dropdowns!$E$2), R220-S210,0)","v":0},{"$f":"IF(AND(T$12>=Dropdowns!$E$1, T$12<=Dropdowns!$E$2), S220-T210,0)","v":0},{"$f":"IF(AND(U$12>=Dropdowns!$E$1, U$12<=Dropdowns!$E$2), T220-U210,0)","v":0},{"$f":"IF(AND(V$12>=Dropdowns!$E$1, V$12<=Dropdowns!$E$2), U220-V210,0)","v":0},{"$f":"IF(AND(W$12>=Dropdowns!$E$1, W$12<=Dropdowns!$E$2), V220-W210,0)","v":0},{"$f":"IF(AND(X$12>=Dropdowns!$E$1, X$12<=Dropdowns!$E$2), W220-X210,0)","v":0},{"$f":"IF(AND(Y$12>=Dropdowns!$E$1, Y$12<=Dropdowns!$E$2), X220-Y210,0)","v":0},{"$f":"IF(AND(Z$12>=Dropdowns!$E$1, Z$12<=Dropdowns!$E$2), Y220-Z210,0)","v":0},{"$f":"IF(AND(AA$12>=Dropdowns!$E$1, AA$12<=Dropdowns!$E$2), Z220-AA210,0)","v":0},{"$f":"IF(AND(AB$12>=Dropdowns!$E$1, AB$12<=Dropdowns!$E$2), AA220-AB210,0)","v":0},{"$f":"IF(AND(AC$12>=Dropdowns!$E$1, AC$12<=Dropdowns!$E$2), AB220-AC210,0)","v":0},{"$f":"IF(AND(AD$12>=Dropdowns!$E$1, AD$12<=Dropdowns!$E$2), AC220-AD210,0)","v":0},{"$f":"IF(AND(AE$12>=Dropdowns!$E$1, AE$12<=Dropdowns!$E$2), AD220-AE210,0)","v":0},{"$f":"IF(AND(AF$12>=Dropdowns!$E$1, AF$12<=Dropdowns!$E$2), AE220-AF210,0)","v":0},{"$f":"IF(AND(AG$12>=Dropdowns!$E$1, AG$12<=Dropdowns!$E$2), AF220-AG210,0)","v":0},{"$f":"IF(AND(AH$12>=Dropdowns!$E$1, AH$12<=Dropdowns!$E$2), AG220-AH210,0)","v":0}]
[null,{"$f":"'Summary TC'!B221","v":"Is a Corrective Action Plan needed?"},null,null,{"$f":"IF(E220>E218,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(F220>F218,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(G220>G218,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(H220>H218,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(I220>I218,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(J220>J218,\"CAP Needed\",\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",{"$f":"IF(AD220>AD218,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(AE220>AE218,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(AF220>AF218,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(AG220>AG218,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(AH220>AH218,\"CAP Needed\",\" \")","v":" "}]
[null,{"$f":"'Summary TC'!B222","v":0}]
[null,{"$f":"'Summary TC'!B223","v":0}]
[null,{"$f":"'Summary TC'!B224","v":"HYPOTHETICALS TEST 2"}]
[null,{"$f":"'Summary TC'!B225","v":0}]
[null,{"$f":"'Summary TC'!B226","v":"Without-Waiver Total Expenditures"}]
[null,{"$f":"'Summary TC'!B227","v":0},null,null,"DEMONSTRATION YEARS (DY)"]
[null,{"$f":"'Summary TC'!B228","v":0},null,null,{"$f":"'DY Def'!B$5","v":1},{"$f":"'DY Def'!C$5","v":2},{"$f":"'DY Def'!D$5","v":3},{"$f":"'DY Def'!E$5","v":4},{"$f":"'DY Def'!F$5","v":5},{"$f":"'DY Def'!G$5","v":6},{"$f":"'DY Def'!H$5","v":7},{"$f":"'DY Def'!I$5","v":8},{"$f":"'DY Def'!J$5","v":9},{"$f":"'DY Def'!K$5","v":10},{"$f":"'DY Def'!L$5","v":11},{"$f":"'DY Def'!M$5","v":12},{"$f":"'DY Def'!N$5","v":13},{"$f":"'DY Def'!O$5","v":14},{"$f":"'DY Def'!P$5","v":15},{"$f":"'DY Def'!Q$5","v":16},{"$f":"'DY Def'!R$5","v":17},{"$f":"'DY Def'!S$5","v":18},{"$f":"'DY Def'!T$5","v":19},{"$f":"'DY Def'!U$5","v":20},{"$f":"'DY Def'!V$5","v":21},{"$f":"'DY Def'!W$5","v":22},{"$f":"'DY Def'!X$5","v":23},{"$f":"'DY Def'!Y$5","v":24},{"$f":"'DY Def'!Z$5","v":25},{"$f":"'DY Def'!AA$5","v":26},{"$f":"'DY Def'!AB$5","v":27},{"$f":"'DY Def'!AC$5","v":28},{"$f":"'DY Def'!AD$5","v":29},{"$f":"'DY Def'!AE$5","v":30},"TOTAL "]
[null,{"$f":"'Summary TC'!B229","v":"Hypothetical 2 Per Capita"},{"$f":"'Summary TC'!C229","v":0}]
[null,{"$f":"'Summary TC'!B230","v":""},{"$f":"'Summary TC'!C230","v":0},"Total",{"$f":"E231*E232","v":0},{"$f":"F231*F232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD231*AD232","v":0},{"$f":"AE231*AE232","v":0},{"$f":"AF231*AF232","v":0},{"$f":"AG231*AG232","v":0},{"$f":"AH231*AH232","v":0}]
[null,{"$f":"'Summary TC'!B231","v":0},{"$f":"'Summary TC'!C231","v":0},"PMPM",{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B230,'WOW PMPM & Agg'!D$59:D$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B230,'WOW PMPM & Agg'!E$59:E$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B230,'WOW PMPM & Agg'!F$59:F$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B230,'WOW PMPM & Agg'!G$59:G$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B230,'WOW PMPM & Agg'!H$59:H$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B230,'WOW PMPM & Agg'!I$59:I$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B230,'WOW PMPM & Agg'!J$59:J$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B230,'WOW PMPM & Agg'!K$59:K$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B230,'WOW PMPM & Agg'!L$59:L$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B230,'WOW PMPM & Agg'!M$59:M$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B230,'WOW PMPM & Agg'!N$59:N$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B230,'WOW PMPM & Agg'!O$59:O$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B230,'WOW PMPM & Agg'!P$59:P$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B230,'WOW PMPM & Agg'!Q$59:Q$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B230,'WOW PMPM & Agg'!R$59:R$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B230,'WOW PMPM & Agg'!S$59:S$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B230,'WOW PMPM & Agg'!T$59:T$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B230,'WOW PMPM & Agg'!U$59:U$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B230,'WOW PMPM & Agg'!V$59:V$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B230,'WOW PMPM & Agg'!W$59:W$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B230,'WOW PMPM & Agg'!X$59:X$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B230,'WOW PMPM & Agg'!Y$59:Y$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B230,'WOW PMPM & Agg'!Z$59:Z$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B230,'WOW PMPM & Agg'!AA$59:AA$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B230,'WOW PMPM & Agg'!AB$59:AB$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B230,'WOW PMPM & Agg'!AC$59:AC$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B230,'WOW PMPM & Agg'!AD$59:AD$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B230,'WOW PMPM & Agg'!AE$59:AE$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B230,'WOW PMPM & Agg'!AF$59:AF$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B230,'WOW PMPM & Agg'!AG$59:AG$67)","v":0}]
[null,{"$f":"'Summary TC'!B232","v":0},{"$f":"'Summary TC'!C232","v":0},"Mem-Mon",{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B230,'MemMon Total'!D$10:D$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B230,'MemMon Total'!E$10:E$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B230,'MemMon Total'!F$10:F$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B230,'MemMon Total'!G$10:G$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B230,'MemMon Total'!H$10:H$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B230,'MemMon Total'!I$10:I$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B230,'MemMon Total'!J$10:J$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B230,'MemMon Total'!K$10:K$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B230,'MemMon Total'!L$10:L$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B230,'MemMon Total'!M$10:M$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B230,'MemMon Total'!N$10:N$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B230,'MemMon Total'!O$10:O$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B230,'MemMon Total'!P$10:P$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B230,'MemMon Total'!Q$10:Q$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B230,'MemMon Total'!R$10:R$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B230,'MemMon Total'!S$10:S$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B230,'MemMon Total'!T$10:T$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B230,'MemMon Total'!U$10:U$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B230,'MemMon Total'!V$10:V$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B230,'MemMon Total'!W$10:W$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B230,'MemMon Total'!X$10:X$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B230,'MemMon Total'!Y$10:Y$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B230,'MemMon Total'!Z$10:Z$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B230,'MemMon Total'!AA$10:AA$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B230,'MemMon Total'!AB$10:AB$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B230,'MemMon Total'!AC$10:AC$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B230,'MemMon Total'!AD$10:AD$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B230,'MemMon Total'!AE$10:AE$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B230,'MemMon Total'!AF$10:AF$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B230,'MemMon Total'!AG$10:AG$39)","v":0}]
[null,{"$f":"'Summary TC'!B233","v":0},{"$f":"'Summary TC'!C233","v":0}]
[null,{"$f":"'Summary TC'!B234","v":""},{"$f":"'Summary TC'!C234","v":0},"Total",{"$f":"E235*E236","v":0},{"$f":"F235*F236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD235*AD236","v":0},{"$f":"AE235*AE236","v":0},{"$f":"AF235*AF236","v":0},{"$f":"AG235*AG236","v":0},{"$f":"AH235*AH236","v":0}]
[null,{"$f":"'Summary TC'!B235","v":0},{"$f":"'Summary TC'!C235","v":0},"PMPM",{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B234,'WOW PMPM & Agg'!D$59:D$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B234,'WOW PMPM & Agg'!E$59:E$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B234,'WOW PMPM & Agg'!F$59:F$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B234,'WOW PMPM & Agg'!G$59:G$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B234,'WOW PMPM & Agg'!H$59:H$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B234,'WOW PMPM & Agg'!I$59:I$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B234,'WOW PMPM & Agg'!J$59:J$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B234,'WOW PMPM & Agg'!K$59:K$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B234,'WOW PMPM & Agg'!L$59:L$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B234,'WOW PMPM & Agg'!M$59:M$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B234,'WOW PMPM & Agg'!N$59:N$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B234,'WOW PMPM & Agg'!O$59:O$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B234,'WOW PMPM & Agg'!P$59:P$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B234,'WOW PMPM & Agg'!Q$59:Q$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B234,'WOW PMPM & Agg'!R$59:R$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B234,'WOW PMPM & Agg'!S$59:S$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B234,'WOW PMPM & Agg'!T$59:T$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B234,'WOW PMPM & Agg'!U$59:U$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B234,'WOW PMPM & Agg'!V$59:V$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B234,'WOW PMPM & Agg'!W$59:W$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B234,'WOW PMPM & Agg'!X$59:X$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B234,'WOW PMPM & Agg'!Y$59:Y$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B234,'WOW PMPM & Agg'!Z$59:Z$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B234,'WOW PMPM & Agg'!AA$59:AA$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B234,'WOW PMPM & Agg'!AB$59:AB$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B234,'WOW PMPM & Agg'!AC$59:AC$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B234,'WOW PMPM & Agg'!AD$59:AD$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B234,'WOW PMPM & Agg'!AE$59:AE$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B234,'WOW PMPM & Agg'!AF$59:AF$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B234,'WOW PMPM & Agg'!AG$59:AG$67)","v":0}]
[null,{"$f":"'Summary TC'!B236","v":0},{"$f":"'Summary TC'!C236","v":0},"Mem-Mon",{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B234,'MemMon Total'!D$10:D$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B234,'MemMon Total'!E$10:E$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B234,'MemMon Total'!F$10:F$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B234,'MemMon Total'!G$10:G$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B234,'MemMon Total'!H$10:H$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B234,'MemMon Total'!I$10:I$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B234,'MemMon Total'!J$10:J$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B234,'MemMon Total'!K$10:K$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B234,'MemMon Total'!L$10:L$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B234,'MemMon Total'!M$10:M$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B234,'MemMon Total'!N$10:N$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B234,'MemMon Total'!O$10:O$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B234,'MemMon Total'!P$10:P$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B234,'MemMon Total'!Q$10:Q$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B234,'MemMon Total'!R$10:R$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B234,'MemMon Total'!S$10:S$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B234,'MemMon Total'!T$10:T$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B234,'MemMon Total'!U$10:U$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B234,'MemMon Total'!V$10:V$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B234,'MemMon Total'!W$10:W$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B234,'MemMon Total'!X$10:X$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B234,'MemMon Total'!Y$10:Y$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B234,'MemMon Total'!Z$10:Z$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B234,'MemMon Total'!AA$10:AA$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B234,'MemMon Total'!AB$10:AB$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B234,'MemMon Total'!AC$10:AC$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B234,'MemMon Total'!AD$10:AD$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B234,'MemMon Total'!AE$10:AE$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B234,'MemMon Total'!AF$10:AF$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B234,'MemMon Total'!AG$10:AG$39)","v":0}]
[null,{"$f":"'Summary TC'!B237","v":0},{"$f":"'Summary TC'!C237","v":0}]
[null,{"$f":"'Summary TC'!B238","v":""},{"$f":"'Summary TC'!C238","v":0},"Total",{"$f":"E239*E240","v":0},{"$f":"F239*F240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD239*AD240","v":0},{"$f":"AE239*AE240","v":0},{"$f":"AF239*AF240","v":0},{"$f":"AG239*AG240","v":0},{"$f":"AH239*AH240","v":0}]
[null,{"$f":"'Summary TC'!B239","v":0},{"$f":"'Summary TC'!C239","v":0},"PMPM",{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B238,'WOW PMPM & Agg'!D$59:D$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B238,'WOW PMPM & Agg'!E$59:E$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B238,'WOW PMPM & Agg'!F$59:F$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B238,'WOW PMPM & Agg'!G$59:G$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B238,'WOW PMPM & Agg'!H$59:H$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B238,'WOW PMPM & Agg'!I$59:I$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B238,'WOW PMPM & Agg'!J$59:J$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B238,'WOW PMPM & Agg'!K$59:K$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B238,'WOW PMPM & Agg'!L$59:L$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B238,'WOW PMPM & Agg'!M$59:M$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B238,'WOW PMPM & Agg'!N$59:N$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B238,'WOW PMPM & Agg'!O$59:O$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B238,'WOW PMPM & Agg'!P$59:P$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B238,'WOW PMPM & Agg'!Q$59:Q$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B238,'WOW PMPM & Agg'!R$59:R$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B238,'WOW PMPM & Agg'!S$59:S$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B238,'WOW PMPM & Agg'!T$59:T$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B238,'WOW PMPM & Agg'!U$59:U$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B238,'WOW PMPM & Agg'!V$59:V$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B238,'WOW PMPM & Agg'!W$59:W$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B238,'WOW PMPM & Agg'!X$59:X$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B238,'WOW PMPM & Agg'!Y$59:Y$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B238,'WOW PMPM & Agg'!Z$59:Z$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B238,'WOW PMPM & Agg'!AA$59:AA$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B238,'WOW PMPM & Agg'!AB$59:AB$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B238,'WOW PMPM & Agg'!AC$59:AC$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B238,'WOW PMPM & Agg'!AD$59:AD$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B238,'WOW PMPM & Agg'!AE$59:AE$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B238,'WOW PMPM & Agg'!AF$59:AF$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B238,'WOW PMPM & Agg'!AG$59:AG$67)","v":0}]
[null,{"$f":"'Summary TC'!B240","v":0},{"$f":"'Summary TC'!C240","v":0},"Mem-Mon",{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B238,'MemMon Total'!D$10:D$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B238,'MemMon Total'!E$10:E$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B238,'MemMon Total'!F$10:F$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B238,'MemMon Total'!G$10:G$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B238,'MemMon Total'!H$10:H$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B238,'MemMon Total'!I$10:I$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B238,'MemMon Total'!J$10:J$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B238,'MemMon Total'!K$10:K$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B238,'MemMon Total'!L$10:L$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B238,'MemMon Total'!M$10:M$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B238,'MemMon Total'!N$10:N$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B238,'MemMon Total'!O$10:O$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B238,'MemMon Total'!P$10:P$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B238,'MemMon Total'!Q$10:Q$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B238,'MemMon Total'!R$10:R$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B238,'MemMon Total'!S$10:S$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B238,'MemMon Total'!T$10:T$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B238,'MemMon Total'!U$10:U$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B238,'MemMon Total'!V$10:V$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B238,'MemMon Total'!W$10:W$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B238,'MemMon Total'!X$10:X$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B238,'MemMon Total'!Y$10:Y$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B238,'MemMon Total'!Z$10:Z$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B238,'MemMon Total'!AA$10:AA$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B238,'MemMon Total'!AB$10:AB$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B238,'MemMon Total'!AC$10:AC$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B238,'MemMon Total'!AD$10:AD$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B238,'MemMon Total'!AE$10:AE$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B238,'MemMon Total'!AF$10:AF$39)","v":0},{"$f":"SUMIF('MemMon Total'!$B$10:$B$39,SummaryTC_AP!$B238,'MemMon Total'!AG$10:AG$39)","v":0}]
[null,{"$f":"'Summary TC'!B241","v":0},{"$f":"'Summary TC'!C241","v":0}]
[null,{"$f":"'Summary TC'!B242","v":"Hypothetical 2 Aggregate"},{"$f":"'Summary TC'!C242","v":0}]
[null,{"$f":"'Summary TC'!B243","v":0},{"$f":"'Summary TC'!C243","v":0}]
[null,{"$f":"'Summary TC'!B244","v":0},{"$f":"'Summary TC'!C244","v":0}]
[null,{"$f":"'Summary TC'!B245","v":""},{"$f":"'Summary TC'!C245","v":0},{"$f":"IF($C245<>0,\"Total\",\"\")","v":""},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B245,'WOW PMPM & Agg'!D$59:D$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B245,'WOW PMPM & Agg'!E$59:E$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B245,'WOW PMPM & Agg'!F$59:F$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B245,'WOW PMPM & Agg'!G$59:G$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B245,'WOW PMPM & Agg'!H$59:H$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B245,'WOW PMPM & Agg'!I$59:I$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B245,'WOW PMPM & Agg'!J$59:J$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B245,'WOW PMPM & Agg'!K$59:K$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B245,'WOW PMPM & Agg'!L$59:L$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B245,'WOW PMPM & Agg'!M$59:M$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B245,'WOW PMPM & Agg'!N$59:N$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B245,'WOW PMPM & Agg'!O$59:O$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B245,'WOW PMPM & Agg'!P$59:P$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B245,'WOW PMPM & Agg'!Q$59:Q$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B245,'WOW PMPM & Agg'!R$59:R$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B245,'WOW PMPM & Agg'!S$59:S$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B245,'WOW PMPM & Agg'!T$59:T$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B245,'WOW PMPM & Agg'!U$59:U$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B245,'WOW PMPM & Agg'!V$59:V$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B245,'WOW PMPM & Agg'!W$59:W$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B245,'WOW PMPM & Agg'!X$59:X$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B245,'WOW PMPM & Agg'!Y$59:Y$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B245,'WOW PMPM & Agg'!Z$59:Z$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B245,'WOW PMPM & Agg'!AA$59:AA$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B245,'WOW PMPM & Agg'!AB$59:AB$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B245,'WOW PMPM & Agg'!AC$59:AC$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B245,'WOW PMPM & Agg'!AD$59:AD$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B245,'WOW PMPM & Agg'!AE$59:AE$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B245,'WOW PMPM & Agg'!AF$59:AF$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B245,'WOW PMPM & Agg'!AG$59:AG$67)","v":0}]
[null,{"$f":"'Summary TC'!B246","v":""},{"$f":"'Summary TC'!C246","v":0},{"$f":"IF($C246<>0,\"Total\",\"\")","v":""},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B246,'WOW PMPM & Agg'!D$59:D$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B246,'WOW PMPM & Agg'!E$59:E$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B246,'WOW PMPM & Agg'!F$59:F$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B246,'WOW PMPM & Agg'!G$59:G$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B246,'WOW PMPM & Agg'!H$59:H$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B246,'WOW PMPM & Agg'!I$59:I$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B246,'WOW PMPM & Agg'!J$59:J$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B246,'WOW PMPM & Agg'!K$59:K$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B246,'WOW PMPM & Agg'!L$59:L$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B246,'WOW PMPM & Agg'!M$59:M$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B246,'WOW PMPM & Agg'!N$59:N$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B246,'WOW PMPM & Agg'!O$59:O$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B246,'WOW PMPM & Agg'!P$59:P$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B246,'WOW PMPM & Agg'!Q$59:Q$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B246,'WOW PMPM & Agg'!R$59:R$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B246,'WOW PMPM & Agg'!S$59:S$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B246,'WOW PMPM & Agg'!T$59:T$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B246,'WOW PMPM & Agg'!U$59:U$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B246,'WOW PMPM & Agg'!V$59:V$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B246,'WOW PMPM & Agg'!W$59:W$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B246,'WOW PMPM & Agg'!X$59:X$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B246,'WOW PMPM & Agg'!Y$59:Y$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B246,'WOW PMPM & Agg'!Z$59:Z$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B246,'WOW PMPM & Agg'!AA$59:AA$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B246,'WOW PMPM & Agg'!AB$59:AB$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B246,'WOW PMPM & Agg'!AC$59:AC$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B246,'WOW PMPM & Agg'!AD$59:AD$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B246,'WOW PMPM & Agg'!AE$59:AE$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B246,'WOW PMPM & Agg'!AF$59:AF$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B246,'WOW PMPM & Agg'!AG$59:AG$67)","v":0}]
[null,{"$f":"'Summary TC'!B247","v":""},{"$f":"'Summary TC'!C247","v":0},{"$f":"IF($C247<>0,\"Total\",\"\")","v":""},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B247,'WOW PMPM & Agg'!D$59:D$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B247,'WOW PMPM & Agg'!E$59:E$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B247,'WOW PMPM & Agg'!F$59:F$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B247,'WOW PMPM & Agg'!G$59:G$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B247,'WOW PMPM & Agg'!H$59:H$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B247,'WOW PMPM & Agg'!I$59:I$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B247,'WOW PMPM & Agg'!J$59:J$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B247,'WOW PMPM & Agg'!K$59:K$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B247,'WOW PMPM & Agg'!L$59:L$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B247,'WOW PMPM & Agg'!M$59:M$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B247,'WOW PMPM & Agg'!N$59:N$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B247,'WOW PMPM & Agg'!O$59:O$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B247,'WOW PMPM & Agg'!P$59:P$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B247,'WOW PMPM & Agg'!Q$59:Q$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B247,'WOW PMPM & Agg'!R$59:R$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B247,'WOW PMPM & Agg'!S$59:S$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B247,'WOW PMPM & Agg'!T$59:T$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B247,'WOW PMPM & Agg'!U$59:U$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B247,'WOW PMPM & Agg'!V$59:V$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B247,'WOW PMPM & Agg'!W$59:W$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B247,'WOW PMPM & Agg'!X$59:X$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B247,'WOW PMPM & Agg'!Y$59:Y$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B247,'WOW PMPM & Agg'!Z$59:Z$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B247,'WOW PMPM & Agg'!AA$59:AA$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B247,'WOW PMPM & Agg'!AB$59:AB$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B247,'WOW PMPM & Agg'!AC$59:AC$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B247,'WOW PMPM & Agg'!AD$59:AD$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B247,'WOW PMPM & Agg'!AE$59:AE$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B247,'WOW PMPM & Agg'!AF$59:AF$67)","v":0},{"$f":"SUMIF('WOW PMPM & Agg'!$B$59:$B$67,SummaryTC_AP!$B247,'WOW PMPM & Agg'!AG$59:AG$67)","v":0}]
[null,{"$f":"'Summary TC'!B248","v":0},{"$f":"'Summary TC'!C248","v":0}]
[null,{"$f":"'Summary TC'!B249","v":"TOTAL"},null,null,{"$f":"IF(AND(E$12>=Dropdowns!$E$1, E$12<=Dropdowns!$E$2), SUMIF($D230:$D248,\"Total\",E230:E248),0)","v":0},{"$f":"IF(AND(F$12>=Dropdowns!$E$1, F$12<=Dropdowns!$E$2), SUMIF($D230:$D248,\"Total\",F230:F248),0)","v":0},{"$f":"IF(AND(G$12>=Dropdowns!$E$1, G$12<=Dropdowns!$E$2), SUMIF($D230:$D248,\"Total\",G230:G248),0)","v":0},{"$f":"IF(AND(H$12>=Dropdowns!$E$1, H$12<=Dropdowns!$E$2), SUMIF($D230:$D248,\"Total\",H230:H248),0)","v":0},{"$f":"IF(AND(I$12>=Dropdowns!$E$1, I$12<=Dropdowns!$E$2), SUMIF($D230:$D248,\"Total\",I230:I248),0)","v":0},{"$f":"IF(AND(J$12>=Dropdowns!$E$1, J$12<=Dropdowns!$E$2), SUMIF($D230:$D248,\"Total\",J230:J248),0)","v":0},{"$f":"IF(AND(K$12>=Dropdowns!$E$1, K$12<=Dropdowns!$E$2), SUMIF($D230:$D248,\"Total\",K230:K248),0)","v":0},{"$f":"IF(AND(L$12>=Dropdowns!$E$1, L$12<=Dropdowns!$E$2), SUMIF($D230:$D248,\"Total\",L230:L248),0)","v":0},{"$f":"IF(AND(M$12>=Dropdowns!$E$1, M$12<=Dropdowns!$E$2), SUMIF($D230:$D248,\"Total\",M230:M248),0)","v":0},{"$f":"IF(AND(N$12>=Dropdowns!$E$1, N$12<=Dropdowns!$E$2), SUMIF($D230:$D248,\"Total\",N230:N248),0)","v":0},{"$f":"IF(AND(O$12>=Dropdowns!$E$1, O$12<=Dropdowns!$E$2), SUMIF($D230:$D248,\"Total\",O230:O248),0)","v":0},{"$f":"IF(AND(P$12>=Dropdowns!$E$1, P$12<=Dropdowns!$E$2), SUMIF($D230:$D248,\"Total\",P230:P248),0)","v":0},{"$f":"IF(AND(Q$12>=Dropdowns!$E$1, Q$12<=Dropdowns!$E$2), SUMIF($D230:$D248,\"Total\",Q230:Q248),0)","v":0},{"$f":"IF(AND(R$12>=Dropdowns!$E$1, R$12<=Dropdowns!$E$2), SUMIF($D230:$D248,\"Total\",R230:R248),0)","v":0},{"$f":"IF(AND(S$12>=Dropdowns!$E$1, S$12<=Dropdowns!$E$2), SUMIF($D230:$D248,\"Total\",S230:S248),0)","v":0},{"$f":"IF(AND(T$12>=Dropdowns!$E$1, T$12<=Dropdowns!$E$2), SUMIF($D230:$D248,\"Total\",T230:T248),0)","v":0},{"$f":"IF(AND(U$12>=Dropdowns!$E$1, U$12<=Dropdowns!$E$2), SUMIF($D230:$D248,\"Total\",U230:U248),0)","v":0},{"$f":"IF(AND(V$12>=Dropdowns!$E$1, V$12<=Dropdowns!$E$2), SUMIF($D230:$D248,\"Total\",V230:V248),0)","v":0},{"$f":"IF(AND(W$12>=Dropdowns!$E$1, W$12<=Dropdowns!$E$2), SUMIF($D230:$D248,\"Total\",W230:W248),0)","v":0},{"$f":"IF(AND(X$12>=Dropdowns!$E$1, X$12<=Dropdowns!$E$2), SUMIF($D230:$D248,\"Total\",X230:X248),0)","v":0},{"$f":"IF(AND(Y$12>=Dropdowns!$E$1, Y$12<=Dropdowns!$E$2), SUMIF($D230:$D248,\"Total\",Y230:Y248),0)","v":0},{"$f":"IF(AND(Z$12>=Dropdowns!$E$1, Z$12<=Dropdowns!$E$2), SUMIF($D230:$D248,\"Total\",Z230:Z248),0)","v":0},{"$f":"IF(AND(AA$12>=Dropdowns!$E$1, AA$12<=Dropdowns!$E$2), SUMIF($D230:$D248,\"Total\",AA230:AA248),0)","v":0},{"$f":"IF(AND(AB$12>=Dropdowns!$E$1, AB$12<=Dropdowns!$E$2), SUMIF($D230:$D248,\"Total\",AB230:AB248),0)","v":0},{"$f":"IF(AND(AC$12>=Dropdowns!$E$1, AC$12<=Dropdowns!$E$2), SUMIF($D230:$D248,\"Total\",AC230:AC248),0)","v":0},{"$f":"IF(AND(AD$12>=Dropdowns!$E$1, AD$12<=Dropdowns!$E$2), SUMIF($D230:$D248,\"Total\",AD230:AD248),0)","v":0},{"$f":"IF(AND(AE$12>=Dropdowns!$E$1, AE$12<=Dropdowns!$E$2), SUMIF($D230:$D248,\"Total\",AE230:AE248),0)","v":0},{"$f":"IF(AND(AF$12>=Dropdowns!$E$1, AF$12<=Dropdowns!$E$2), SUMIF($D230:$D248,\"Total\",AF230:AF248),0)","v":0},{"$f":"IF(AND(AG$12>=Dropdowns!$E$1, AG$12<=Dropdowns!$E$2), SUMIF($D230:$D248,\"Total\",AG230:AG248),0)","v":0},{"$f":"IF(AND(AH$12>=Dropdowns!$E$1, AH$12<=Dropdowns!$E$2), SUMIF($D230:$D248,\"Total\",AH230:AH248),0)","v":0},{"$f":"SUM(E249:AH249)","v":0}]
[null,{"$f":"'Summary TC'!B250","v":0}]
[null,{"$f":"'Summary TC'!B251","v":"With-Waiver Total Expenditures"}]
[null,{"$f":"'Summary TC'!B252","v":0},{"$f":"'Summary TC'!C252","v":0},null,"DEMONSTRATION YEARS (DY)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,{"$f":"'Summary TC'!B253","v":0},{"$f":"'Summary TC'!C253","v":0},null,{"$f":"'DY Def'!B$5","v":1},{"$f":"'DY Def'!C$5","v":2},{"$f":"'DY Def'!D$5","v":3},{"$f":"'DY Def'!E$5","v":4},{"$f":"'DY Def'!F$5","v":5},{"$f":"'DY Def'!G$5","v":6},{"$f":"'DY Def'!H$5","v":7},{"$f":"'DY Def'!I$5","v":8},{"$f":"'DY Def'!J$5","v":9},{"$f":"'DY Def'!K$5","v":10},{"$f":"'DY Def'!L$5","v":11},{"$f":"'DY Def'!M$5","v":12},{"$f":"'DY Def'!N$5","v":13},{"$f":"'DY Def'!O$5","v":14},{"$f":"'DY Def'!P$5","v":15},{"$f":"'DY Def'!Q$5","v":16},{"$f":"'DY Def'!R$5","v":17},{"$f":"'DY Def'!S$5","v":18},{"$f":"'DY Def'!T$5","v":19},{"$f":"'DY Def'!U$5","v":20},{"$f":"'DY Def'!V$5","v":21},{"$f":"'DY Def'!W$5","v":22},{"$f":"'DY Def'!X$5","v":23},{"$f":"'DY Def'!Y$5","v":24},{"$f":"'DY Def'!Z$5","v":25},{"$f":"'DY Def'!AA$5","v":26},{"$f":"'DY Def'!AB$5","v":27},{"$f":"'DY Def'!AC$5","v":28},{"$f":"'DY Def'!AD$5","v":29},{"$f":"'DY Def'!AE$5","v":30},"TOTAL"]
[null,{"$f":"'Summary TC'!B254","v":"Hypothetical 2 Per Capita"},{"$f":"'Summary TC'!C254","v":0}]
[null,{"$f":"'Summary TC'!B255","v":""},{"$f":"'Summary TC'!C255","v":0},null,{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B255,'WW Spending Total'!D$10:D$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B255,'WW Spending Total'!E$10:E$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B255,'WW Spending Total'!F$10:F$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B255,'WW Spending Total'!G$10:G$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B255,'WW Spending Total'!H$10:H$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B255,'WW Spending Total'!I$10:I$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B255,'WW Spending Total'!J$10:J$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B255,'WW Spending Total'!K$10:K$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B255,'WW Spending Total'!L$10:L$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B255,'WW Spending Total'!M$10:M$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B255,'WW Spending Total'!N$10:N$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B255,'WW Spending Total'!O$10:O$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B255,'WW Spending Total'!P$10:P$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B255,'WW Spending Total'!Q$10:Q$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B255,'WW Spending Total'!R$10:R$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B255,'WW Spending Total'!S$10:S$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B255,'WW Spending Total'!T$10:T$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B255,'WW Spending Total'!U$10:U$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B255,'WW Spending Total'!V$10:V$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B255,'WW Spending Total'!W$10:W$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B255,'WW Spending Total'!X$10:X$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B255,'WW Spending Total'!Y$10:Y$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B255,'WW Spending Total'!Z$10:Z$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B255,'WW Spending Total'!AA$10:AA$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B255,'WW Spending Total'!AB$10:AB$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B255,'WW Spending Total'!AC$10:AC$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B255,'WW Spending Total'!AD$10:AD$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B255,'WW Spending Total'!AE$10:AE$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B255,'WW Spending Total'!AF$10:AF$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B255,'WW Spending Total'!AG$10:AG$49)","v":0}]
[null,{"$f":"'Summary TC'!B256","v":""},{"$f":"'Summary TC'!C256","v":0},null,{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B256,'WW Spending Total'!D$10:D$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B256,'WW Spending Total'!E$10:E$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B256,'WW Spending Total'!F$10:F$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B256,'WW Spending Total'!G$10:G$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B256,'WW Spending Total'!H$10:H$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B256,'WW Spending Total'!I$10:I$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B256,'WW Spending Total'!J$10:J$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B256,'WW Spending Total'!K$10:K$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B256,'WW Spending Total'!L$10:L$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B256,'WW Spending Total'!M$10:M$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B256,'WW Spending Total'!N$10:N$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B256,'WW Spending Total'!O$10:O$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B256,'WW Spending Total'!P$10:P$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B256,'WW Spending Total'!Q$10:Q$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B256,'WW Spending Total'!R$10:R$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B256,'WW Spending Total'!S$10:S$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B256,'WW Spending Total'!T$10:T$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B256,'WW Spending Total'!U$10:U$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B256,'WW Spending Total'!V$10:V$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B256,'WW Spending Total'!W$10:W$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B256,'WW Spending Total'!X$10:X$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B256,'WW Spending Total'!Y$10:Y$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B256,'WW Spending Total'!Z$10:Z$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B256,'WW Spending Total'!AA$10:AA$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B256,'WW Spending Total'!AB$10:AB$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B256,'WW Spending Total'!AC$10:AC$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B256,'WW Spending Total'!AD$10:AD$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B256,'WW Spending Total'!AE$10:AE$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B256,'WW Spending Total'!AF$10:AF$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B256,'WW Spending Total'!AG$10:AG$49)","v":0}]
[null,{"$f":"'Summary TC'!B257","v":""},{"$f":"'Summary TC'!C257","v":0},null,{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B257,'WW Spending Total'!D$10:D$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B257,'WW Spending Total'!E$10:E$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B257,'WW Spending Total'!F$10:F$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B257,'WW Spending Total'!G$10:G$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B257,'WW Spending Total'!H$10:H$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B257,'WW Spending Total'!I$10:I$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B257,'WW Spending Total'!J$10:J$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B257,'WW Spending Total'!K$10:K$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B257,'WW Spending Total'!L$10:L$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B257,'WW Spending Total'!M$10:M$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B257,'WW Spending Total'!N$10:N$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B257,'WW Spending Total'!O$10:O$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B257,'WW Spending Total'!P$10:P$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B257,'WW Spending Total'!Q$10:Q$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B257,'WW Spending Total'!R$10:R$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B257,'WW Spending Total'!S$10:S$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B257,'WW Spending Total'!T$10:T$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B257,'WW Spending Total'!U$10:U$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B257,'WW Spending Total'!V$10:V$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B257,'WW Spending Total'!W$10:W$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B257,'WW Spending Total'!X$10:X$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B257,'WW Spending Total'!Y$10:Y$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B257,'WW Spending Total'!Z$10:Z$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B257,'WW Spending Total'!AA$10:AA$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B257,'WW Spending Total'!AB$10:AB$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B257,'WW Spending Total'!AC$10:AC$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B257,'WW Spending Total'!AD$10:AD$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B257,'WW Spending Total'!AE$10:AE$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B257,'WW Spending Total'!AF$10:AF$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B257,'WW Spending Total'!AG$10:AG$49)","v":0}]
[null,{"$f":"'Summary TC'!B258","v":0},{"$f":"'Summary TC'!C258","v":0}]
[null,{"$f":"'Summary TC'!B259","v":"Hypothetical 2 Aggregate"},{"$f":"'Summary TC'!C259","v":0}]
[null,{"$f":"'Summary TC'!B260","v":""},{"$f":"'Summary TC'!C260","v":0},null,{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B260,'WW Spending Total'!D$10:D$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B260,'WW Spending Total'!E$10:E$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B260,'WW Spending Total'!F$10:F$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B260,'WW Spending Total'!G$10:G$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B260,'WW Spending Total'!H$10:H$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B260,'WW Spending Total'!I$10:I$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B260,'WW Spending Total'!J$10:J$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B260,'WW Spending Total'!K$10:K$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B260,'WW Spending Total'!L$10:L$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B260,'WW Spending Total'!M$10:M$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B260,'WW Spending Total'!N$10:N$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B260,'WW Spending Total'!O$10:O$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B260,'WW Spending Total'!P$10:P$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B260,'WW Spending Total'!Q$10:Q$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B260,'WW Spending Total'!R$10:R$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B260,'WW Spending Total'!S$10:S$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B260,'WW Spending Total'!T$10:T$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B260,'WW Spending Total'!U$10:U$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B260,'WW Spending Total'!V$10:V$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B260,'WW Spending Total'!W$10:W$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B260,'WW Spending Total'!X$10:X$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B260,'WW Spending Total'!Y$10:Y$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B260,'WW Spending Total'!Z$10:Z$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B260,'WW Spending Total'!AA$10:AA$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B260,'WW Spending Total'!AB$10:AB$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B260,'WW Spending Total'!AC$10:AC$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B260,'WW Spending Total'!AD$10:AD$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B260,'WW Spending Total'!AE$10:AE$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B260,'WW Spending Total'!AF$10:AF$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B260,'WW Spending Total'!AG$10:AG$49)","v":0}]
[null,{"$f":"'Summary TC'!B261","v":""},{"$f":"'Summary TC'!C261","v":0},null,{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B261,'WW Spending Total'!D$10:D$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B261,'WW Spending Total'!E$10:E$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B261,'WW Spending Total'!F$10:F$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B261,'WW Spending Total'!G$10:G$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B261,'WW Spending Total'!H$10:H$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B261,'WW Spending Total'!I$10:I$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B261,'WW Spending Total'!J$10:J$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B261,'WW Spending Total'!K$10:K$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B261,'WW Spending Total'!L$10:L$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B261,'WW Spending Total'!M$10:M$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B261,'WW Spending Total'!N$10:N$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B261,'WW Spending Total'!O$10:O$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B261,'WW Spending Total'!P$10:P$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B261,'WW Spending Total'!Q$10:Q$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B261,'WW Spending Total'!R$10:R$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B261,'WW Spending Total'!S$10:S$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B261,'WW Spending Total'!T$10:T$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B261,'WW Spending Total'!U$10:U$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B261,'WW Spending Total'!V$10:V$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B261,'WW Spending Total'!W$10:W$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B261,'WW Spending Total'!X$10:X$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B261,'WW Spending Total'!Y$10:Y$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B261,'WW Spending Total'!Z$10:Z$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B261,'WW Spending Total'!AA$10:AA$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B261,'WW Spending Total'!AB$10:AB$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B261,'WW Spending Total'!AC$10:AC$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B261,'WW Spending Total'!AD$10:AD$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B261,'WW Spending Total'!AE$10:AE$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B261,'WW Spending Total'!AF$10:AF$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B261,'WW Spending Total'!AG$10:AG$49)","v":0}]
[null,{"$f":"'Summary TC'!B262","v":""},{"$f":"'Summary TC'!C262","v":0},null,{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B262,'WW Spending Total'!D$10:D$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B262,'WW Spending Total'!E$10:E$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B262,'WW Spending Total'!F$10:F$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B262,'WW Spending Total'!G$10:G$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B262,'WW Spending Total'!H$10:H$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B262,'WW Spending Total'!I$10:I$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B262,'WW Spending Total'!J$10:J$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B262,'WW Spending Total'!K$10:K$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B262,'WW Spending Total'!L$10:L$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B262,'WW Spending Total'!M$10:M$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B262,'WW Spending Total'!N$10:N$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B262,'WW Spending Total'!O$10:O$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B262,'WW Spending Total'!P$10:P$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B262,'WW Spending Total'!Q$10:Q$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B262,'WW Spending Total'!R$10:R$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B262,'WW Spending Total'!S$10:S$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B262,'WW Spending Total'!T$10:T$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B262,'WW Spending Total'!U$10:U$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B262,'WW Spending Total'!V$10:V$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B262,'WW Spending Total'!W$10:W$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B262,'WW Spending Total'!X$10:X$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B262,'WW Spending Total'!Y$10:Y$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B262,'WW Spending Total'!Z$10:Z$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B262,'WW Spending Total'!AA$10:AA$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B262,'WW Spending Total'!AB$10:AB$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B262,'WW Spending Total'!AC$10:AC$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B262,'WW Spending Total'!AD$10:AD$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B262,'WW Spending Total'!AE$10:AE$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B262,'WW Spending Total'!AF$10:AF$49)","v":0},{"$f":"SUMIF('WW Spending Total'!$B$10:$B$49,SummaryTC_AP!$B262,'WW Spending Total'!AG$10:AG$49)","v":0}]
[null,{"$f":"'Summary TC'!B263","v":0},{"$f":"'Summary TC'!C263","v":0}]
[null,{"$f":"'Summary TC'!B264","v":"TOTAL"},null,null,{"$f":"IF(AND(E$12>=Dropdowns!$E$1, E$12<=Dropdowns!$E$2), SUM(E255:E263),0)","v":0},{"$f":"IF(AND(F$12>=Dropdowns!$E$1, F$12<=Dropdowns!$E$2), SUM(F255:F263),0)","v":0},{"$f":"IF(AND(G$12>=Dropdowns!$E$1, G$12<=Dropdowns!$E$2), SUM(G255:G263),0)","v":0},{"$f":"IF(AND(H$12>=Dropdowns!$E$1, H$12<=Dropdowns!$E$2), SUM(H255:H263),0)","v":0},{"$f":"IF(AND(I$12>=Dropdowns!$E$1, I$12<=Dropdowns!$E$2), SUM(I255:I263),0)","v":0},{"$f":"IF(AND(J$12>=Dropdowns!$E$1, J$12<=Dropdowns!$E$2), SUM(J255:J263),0)","v":0},{"$f":"IF(AND(K$12>=Dropdowns!$E$1, K$12<=Dropdowns!$E$2), SUM(K255:K263),0)","v":0},{"$f":"IF(AND(L$12>=Dropdowns!$E$1, L$12<=Dropdowns!$E$2), SUM(L255:L263),0)","v":0},{"$f":"IF(AND(M$12>=Dropdowns!$E$1, M$12<=Dropdowns!$E$2), SUM(M255:M263),0)","v":0},{"$f":"IF(AND(N$12>=Dropdowns!$E$1, N$12<=Dropdowns!$E$2), SUM(N255:N263),0)","v":0},{"$f":"IF(AND(O$12>=Dropdowns!$E$1, O$12<=Dropdowns!$E$2), SUM(O255:O263),0)","v":0},{"$f":"IF(AND(P$12>=Dropdowns!$E$1, P$12<=Dropdowns!$E$2), SUM(P255:P263),0)","v":0},{"$f":"IF(AND(Q$12>=Dropdowns!$E$1, Q$12<=Dropdowns!$E$2), SUM(Q255:Q263),0)","v":0},{"$f":"IF(AND(R$12>=Dropdowns!$E$1, R$12<=Dropdowns!$E$2), SUM(R255:R263),0)","v":0},{"$f":"IF(AND(S$12>=Dropdowns!$E$1, S$12<=Dropdowns!$E$2), SUM(S255:S263),0)","v":0},{"$f":"IF(AND(T$12>=Dropdowns!$E$1, T$12<=Dropdowns!$E$2), SUM(T255:T263),0)","v":0},{"$f":"IF(AND(U$12>=Dropdowns!$E$1, U$12<=Dropdowns!$E$2), SUM(U255:U263),0)","v":0},{"$f":"IF(AND(V$12>=Dropdowns!$E$1, V$12<=Dropdowns!$E$2), SUM(V255:V263),0)","v":0},{"$f":"IF(AND(W$12>=Dropdowns!$E$1, W$12<=Dropdowns!$E$2), SUM(W255:W263),0)","v":0},{"$f":"IF(AND(X$12>=Dropdowns!$E$1, X$12<=Dropdowns!$E$2), SUM(X255:X263),0)","v":0},{"$f":"IF(AND(Y$12>=Dropdowns!$E$1, Y$12<=Dropdowns!$E$2), SUM(Y255:Y263),0)","v":0},{"$f":"IF(AND(Z$12>=Dropdowns!$E$1, Z$12<=Dropdowns!$E$2), SUM(Z255:Z263),0)","v":0},{"$f":"IF(AND(AA$12>=Dropdowns!$E$1, AA$12<=Dropdowns!$E$2), SUM(AA255:AA263),0)","v":0},{"$f":"IF(AND(AB$12>=Dropdowns!$E$1, AB$12<=Dropdowns!$E$2), SUM(AB255:AB263),0)","v":0},{"$f":"IF(AND(AC$12>=Dropdowns!$E$1, AC$12<=Dropdowns!$E$2), SUM(AC255:AC263),0)","v":0},{"$f":"IF(AND(AD$12>=Dropdowns!$E$1, AD$12<=Dropdowns!$E$2), SUM(AD255:AD263),0)","v":0},{"$f":"IF(AND(AE$12>=Dropdowns!$E$1, AE$12<=Dropdowns!$E$2), SUM(AE255:AE263),0)","v":0},{"$f":"IF(AND(AF$12>=Dropdowns!$E$1, AF$12<=Dropdowns!$E$2), SUM(AF255:AF263),0)","v":0},{"$f":"IF(AND(AG$12>=Dropdowns!$E$1, AG$12<=Dropdowns!$E$2), SUM(AG255:AG263),0)","v":0},{"$f":"IF(AND(AH$12>=Dropdowns!$E$1, AH$12<=Dropdowns!$E$2), SUM(AH255:AH263),0)","v":0},{"$f":"SUM(E264:AH264)","v":0}]
[null,{"$f":"'Summary TC'!B265","v":0}]
[null,{"$f":"'Summary TC'!B266","v":"HYPOTHETICALS VARIANCE 2"},null,null,{"$f":"E249-E264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF('MEG Def'!$J$55=\"Yes\",SUM(E266:AH266),\"Excluded\")","v":"Excluded"}]
[null,{"$f":"'Summary TC'!B267","v":0}]
[null,{"$f":"'Summary TC'!B268","v":"HYPOTHETICALS TEST 2 Cumulative Target Limit"}]
[null,{"$f":"'Summary TC'!B269","v":0},null,null,"DEMONSTRATION YEARS (DY)"]
[null,{"$f":"'Summary TC'!B270","v":0},null,null,{"$f":"'DY Def'!B$5","v":1},{"$f":"'DY Def'!C$5","v":2},{"$f":"'DY Def'!D$5","v":3},{"$f":"'DY Def'!E$5","v":4},{"$f":"'DY Def'!F$5","v":5},{"$f":"'DY Def'!G$5","v":6},{"$f":"'DY Def'!H$5","v":7},{"$f":"'DY Def'!I$5","v":8},{"$f":"'DY Def'!J$5","v":9},{"$f":"'DY Def'!K$5","v":10},{"$f":"'DY Def'!L$5","v":11},{"$f":"'DY Def'!M$5","v":12},{"$f":"'DY Def'!N$5","v":13},{"$f":"'DY Def'!O$5","v":14},{"$f":"'DY Def'!P$5","v":15},{"$f":"'DY Def'!Q$5","v":16},{"$f":"'DY Def'!R$5","v":17},{"$f":"'DY Def'!S$5","v":18},{"$f":"'DY Def'!T$5","v":19},{"$f":"'DY Def'!U$5","v":20},{"$f":"'DY Def'!V$5","v":21},{"$f":"'DY Def'!W$5","v":22},{"$f":"'DY Def'!X$5","v":23},{"$f":"'DY Def'!Y$5","v":24},{"$f":"'DY Def'!Z$5","v":25},{"$f":"'DY Def'!AA$5","v":26},{"$f":"'DY Def'!AB$5","v":27},{"$f":"'DY Def'!AC$5","v":28},{"$f":"'DY Def'!AD$5","v":29},{"$f":"'DY Def'!AE$5","v":30}]
[null,{"$f":"'Summary TC'!B271","v":0}]
[null,{"$f":"'Summary TC'!B272","v":"Cumulative Target Percentage (CTP)"},null,null,{"$f":"'Summary TC'!E272","v":0},{"$f":"'Summary TC'!F272","v":0},{"$f":"'Summary TC'!G272","v":0},{"$f":"'Summary TC'!H272","v":0},{"$f":"'Summary TC'!I272","v":0},{"$f":"'Summary TC'!J272","v":0},{"$f":"'Summary TC'!K272","v":0},{"$f":"'Summary TC'!L272","v":0},{"$f":"'Summary TC'!M272","v":0},{"$f":"'Summary TC'!N272","v":0},{"$f":"'Summary TC'!O272","v":0},{"$f":"'Summary TC'!P272","v":0},{"$f":"'Summary TC'!Q272","v":0},{"$f":"'Summary TC'!R272","v":0},{"$f":"'Summary TC'!S272","v":0},{"$f":"'Summary TC'!T272","v":0},{"$f":"'Summary TC'!U272","v":0},{"$f":"'Summary TC'!V272","v":0},{"$f":"'Summary TC'!W272","v":0},{"$f":"'Summary TC'!X272","v":0},{"$f":"'Summary TC'!Y272","v":0},{"$f":"'Summary TC'!Z272","v":0},{"$f":"'Summary TC'!AA272","v":0},{"$f":"'Summary TC'!AB272","v":0},{"$f":"'Summary TC'!AC272","v":0},{"$f":"'Summary TC'!AD272","v":0},{"$f":"'Summary TC'!AE272","v":0},{"$f":"'Summary TC'!AF272","v":0},{"$f":"'Summary TC'!AG272","v":0},{"$f":"'Summary TC'!AH272","v":0}]
[null,"Cumulative Budget Neutrality Limit (CBNL)",null,null,{"$f":"IF(AND(E$12>=Dropdowns!$E$1, E$12<=Dropdowns!$E$2), D273+E249,0)","v":0},{"$f":"IF(AND(F$12>=Dropdowns!$E$1, F$12<=Dropdowns!$E$2), E273+F249,0)","v":0},{"$f":"IF(AND(G$12>=Dropdowns!$E$1, G$12<=Dropdowns!$E$2), F273+G249,0)","v":0},{"$f":"IF(AND(H$12>=Dropdowns!$E$1, H$12<=Dropdowns!$E$2), G273+H249,0)","v":0},{"$f":"IF(AND(I$12>=Dropdowns!$E$1, I$12<=Dropdowns!$E$2), H273+I249,0)","v":0},{"$f":"IF(AND(J$12>=Dropdowns!$E$1, J$12<=Dropdowns!$E$2), I273+J249,0)","v":0},{"$f":"IF(AND(K$12>=Dropdowns!$E$1, K$12<=Dropdowns!$E$2), J273+K249,0)","v":0},{"$f":"IF(AND(L$12>=Dropdowns!$E$1, L$12<=Dropdowns!$E$2), K273+L249,0)","v":0},{"$f":"IF(AND(M$12>=Dropdowns!$E$1, M$12<=Dropdowns!$E$2), L273+M249,0)","v":0},{"$f":"IF(AND(N$12>=Dropdowns!$E$1, N$12<=Dropdowns!$E$2), M273+N249,0)","v":0},{"$f":"IF(AND(O$12>=Dropdowns!$E$1, O$12<=Dropdowns!$E$2), N273+O249,0)","v":0},{"$f":"IF(AND(P$12>=Dropdowns!$E$1, P$12<=Dropdowns!$E$2), O273+P249,0)","v":0},{"$f":"IF(AND(Q$12>=Dropdowns!$E$1, Q$12<=Dropdowns!$E$2), P273+Q249,0)","v":0},{"$f":"IF(AND(R$12>=Dropdowns!$E$1, R$12<=Dropdowns!$E$2), Q273+R249,0)","v":0},{"$f":"IF(AND(S$12>=Dropdowns!$E$1, S$12<=Dropdowns!$E$2), R273+S249,0)","v":0},{"$f":"IF(AND(T$12>=Dropdowns!$E$1, T$12<=Dropdowns!$E$2), S273+T249,0)","v":0},{"$f":"IF(AND(U$12>=Dropdowns!$E$1, U$12<=Dropdowns!$E$2), T273+U249,0)","v":0},{"$f":"IF(AND(V$12>=Dropdowns!$E$1, V$12<=Dropdowns!$E$2), U273+V249,0)","v":0},{"$f":"IF(AND(W$12>=Dropdowns!$E$1, W$12<=Dropdowns!$E$2), V273+W249,0)","v":0},{"$f":"IF(AND(X$12>=Dropdowns!$E$1, X$12<=Dropdowns!$E$2), W273+X249,0)","v":0},{"$f":"IF(AND(Y$12>=Dropdowns!$E$1, Y$12<=Dropdowns!$E$2), X273+Y249,0)","v":0},{"$f":"IF(AND(Z$12>=Dropdowns!$E$1, Z$12<=Dropdowns!$E$2), Y273+Z249,0)","v":0},{"$f":"IF(AND(AA$12>=Dropdowns!$E$1, AA$12<=Dropdowns!$E$2), Z273+AA249,0)","v":0},{"$f":"IF(AND(AB$12>=Dropdowns!$E$1, AB$12<=Dropdowns!$E$2), AA273+AB249,0)","v":0},{"$f":"IF(AND(AC$12>=Dropdowns!$E$1, AC$12<=Dropdowns!$E$2), AB273+AC249,0)","v":0},{"$f":"IF(AND(AD$12>=Dropdowns!$E$1, AD$12<=Dropdowns!$E$2), AC273+AD249,0)","v":0},{"$f":"IF(AND(AE$12>=Dropdowns!$E$1, AE$12<=Dropdowns!$E$2), AD273+AE249,0)","v":0},{"$f":"IF(AND(AF$12>=Dropdowns!$E$1, AF$12<=Dropdowns!$E$2), AE273+AF249,0)","v":0},{"$f":"IF(AND(AG$12>=Dropdowns!$E$1, AG$12<=Dropdowns!$E$2), AF273+AG249,0)","v":0},{"$f":"IF(AND(AH$12>=Dropdowns!$E$1, AH$12<=Dropdowns!$E$2), AG273+AH249,0)","v":0}]
[null,"Allowed Cumulative Variance (= CTP X CBNL)",null,null,{"$f":"E273*E272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD273*AD272","v":0},{"$f":"AE273*AE272","v":0},{"$f":"AF273*AF272","v":0},{"$f":"AG273*AG272","v":0},{"$f":"AH273*AH272","v":0}]
[]
[null,"Actual Cumulative Variance (Positive = Overspending)",null,null,{"$f":"IF(AND(E$12>=Dropdowns!$E$1, E$12<=Dropdowns!$E$2), D276-E266,0)","v":0},{"$f":"IF(AND(F$12>=Dropdowns!$E$1, F$12<=Dropdowns!$E$2), E276-F266,0)","v":0},{"$f":"IF(AND(G$12>=Dropdowns!$E$1, G$12<=Dropdowns!$E$2), F276-G266,0)","v":0},{"$f":"IF(AND(H$12>=Dropdowns!$E$1, H$12<=Dropdowns!$E$2), G276-H266,0)","v":0},{"$f":"IF(AND(I$12>=Dropdowns!$E$1, I$12<=Dropdowns!$E$2), H276-I266,0)","v":0},{"$f":"IF(AND(J$12>=Dropdowns!$E$1, J$12<=Dropdowns!$E$2), I276-J266,0)","v":0},{"$f":"IF(AND(K$12>=Dropdowns!$E$1, K$12<=Dropdowns!$E$2), J276-K266,0)","v":0},{"$f":"IF(AND(L$12>=Dropdowns!$E$1, L$12<=Dropdowns!$E$2), K276-L266,0)","v":0},{"$f":"IF(AND(M$12>=Dropdowns!$E$1, M$12<=Dropdowns!$E$2), L276-M266,0)","v":0},{"$f":"IF(AND(N$12>=Dropdowns!$E$1, N$12<=Dropdowns!$E$2), M276-N266,0)","v":0},{"$f":"IF(AND(O$12>=Dropdowns!$E$1, O$12<=Dropdowns!$E$2), N276-O266,0)","v":0},{"$f":"IF(AND(P$12>=Dropdowns!$E$1, P$12<=Dropdowns!$E$2), O276-P266,0)","v":0},{"$f":"IF(AND(Q$12>=Dropdowns!$E$1, Q$12<=Dropdowns!$E$2), P276-Q266,0)","v":0},{"$f":"IF(AND(R$12>=Dropdowns!$E$1, R$12<=Dropdowns!$E$2), Q276-R266,0)","v":0},{"$f":"IF(AND(S$12>=Dropdowns!$E$1, S$12<=Dropdowns!$E$2), R276-S266,0)","v":0},{"$f":"IF(AND(T$12>=Dropdowns!$E$1, T$12<=Dropdowns!$E$2), S276-T266,0)","v":0},{"$f":"IF(AND(U$12>=Dropdowns!$E$1, U$12<=Dropdowns!$E$2), T276-U266,0)","v":0},{"$f":"IF(AND(V$12>=Dropdowns!$E$1, V$12<=Dropdowns!$E$2), U276-V266,0)","v":0},{"$f":"IF(AND(W$12>=Dropdowns!$E$1, W$12<=Dropdowns!$E$2), V276-W266,0)","v":0},{"$f":"IF(AND(X$12>=Dropdowns!$E$1, X$12<=Dropdowns!$E$2), W276-X266,0)","v":0},{"$f":"IF(AND(Y$12>=Dropdowns!$E$1, Y$12<=Dropdowns!$E$2), X276-Y266,0)","v":0},{"$f":"IF(AND(Z$12>=Dropdowns!$E$1, Z$12<=Dropdowns!$E$2), Y276-Z266,0)","v":0},{"$f":"IF(AND(AA$12>=Dropdowns!$E$1, AA$12<=Dropdowns!$E$2), Z276-AA266,0)","v":0},{"$f":"IF(AND(AB$12>=Dropdowns!$E$1, AB$12<=Dropdowns!$E$2), AA276-AB266,0)","v":0},{"$f":"IF(AND(AC$12>=Dropdowns!$E$1, AC$12<=Dropdowns!$E$2), AB276-AC266,0)","v":0},{"$f":"IF(AND(AD$12>=Dropdowns!$E$1, AD$12<=Dropdowns!$E$2), AC276-AD266,0)","v":0},{"$f":"IF(AND(AE$12>=Dropdowns!$E$1, AE$12<=Dropdowns!$E$2), AD276-AE266,0)","v":0},{"$f":"IF(AND(AF$12>=Dropdowns!$E$1, AF$12<=Dropdowns!$E$2), AE276-AF266,0)","v":0},{"$f":"IF(AND(AG$12>=Dropdowns!$E$1, AG$12<=Dropdowns!$E$2), AF276-AG266,0)","v":0},{"$f":"IF(AND(AH$12>=Dropdowns!$E$1, AH$12<=Dropdowns!$E$2), AG276-AH266,0)","v":0}]
[null,"Is a Corrective Action Plan needed?",null,null,{"$f":"IF(E276>E274,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(F276>F274,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(G276>G274,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(H276>H274,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(I276>I274,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(J276>J274,\"CAP Needed\",\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",{"$f":"IF(AD276>AD274,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(AE276>AE274,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(AF276>AF274,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(AG276>AG274,\"CAP Needed\",\" \")","v":" "},{"$f":"IF(AH276>AH274,\"CAP Needed\",\" \")","v":" "}]